Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.4% first-year return on $153k initial cash invested.
-24.4%
Cash On Cash
0.46%
Cap Rate
0.07
DSCR
$1,966
Rent
-$3,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $5,080 expenses = $3,114 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,435
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,966
Total Expenses
$5,080
Mortgage P&I
167%
$3,281
Property Taxes
32%
$626
Home Insurance
12%
$228
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492