Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.37% first-year return on $153k initial cash invested.
-21.37%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$2,052
Rent
-$2,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,052 income − $4,779 expenses = $2,727 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%
$6,434
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,052
Total Expenses
$4,779
Mortgage P&I
159%
$3,262
Property Taxes
14%
$296
Home Insurance
12%
$236
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513