Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.48% first-year return on $152k initial cash invested.
-24.48%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$1,796
Rent
-$3,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,796 income − $4,897 expenses = $3,101 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,380
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,796
Total Expenses
$4,897
Mortgage P&I
181%
$3,250
Property Taxes
31%
$561
Home Insurance
12%
$224
HOA
0%
$0
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$449