Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.98% first-year return on $153k initial cash invested.
-10.98%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$4,988
Rent
-$1,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,988 income − $6,388 expenses = $1,400 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,432
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$6,388
Mortgage P&I
66%
$3,267
Property Taxes
10%
$499
Home Insurance
5%
$227
HOA
0%
$0
Property Management
15%
$748
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,247