Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.85% first-year return on $152k initial cash invested.
-17.85%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$2,762
Rent
-$2,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $5,025 expenses = $2,263 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,386
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,762
Total Expenses
$5,025
Mortgage P&I
113%
$3,133
Property Taxes
12%
$340
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690