Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.48% first-year return on $153k initial cash invested.
-12.48%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$4,283
Rent
-$1,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,283 income − $5,876 expenses = $1,593 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,437
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,283
Total Expenses
$5,876
Mortgage P&I
75%
$3,202
Property Taxes
9%
$391
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071