Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.44% first-year return on $152k initial cash invested.
-21.44%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$2,537
Rent
-$2,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,537 income − $5,252 expenses = $2,715 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
$2,537
Total Expenses
$5,252
Mortgage P&I
128%
$3,250
Property Taxes
22%
$561
Home Insurance
9%
$224
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634