Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.51% first-year return on $153k initial cash invested.
-23.51%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$1,471
Rent
-$3,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,471 income − $4,477 expenses = $3,006 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,471
Total Expenses
$4,477
Mortgage P&I
216%
$3,179
Property Taxes
18%
$261
Home Insurance
15%
$226
HOA
7%
$104
Property Management
15%
$221
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$368