Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.04% first-year return on $152k initial cash invested.
-18.04%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$3,243
Rent
-$2,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $5,533 expenses = $2,290 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,397
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$5,533
Mortgage P&I
99%
$3,224
Property Taxes
16%
$524
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811