Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.76% first-year return on $152k initial cash invested.
-25.76%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$1,483
Rent
-$3,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,483 income − $4,746 expenses = $3,263 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
$1,483
Total Expenses
$4,746
Mortgage P&I
219%
$3,250
Property Taxes
38%
$561
Home Insurance
15%
$224
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$371