Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.57% first-year return on $152k initial cash invested.
-15.57%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$3,313
Rent
-$1,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,313 income − $5,291 expenses = $1,978 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,401
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,313
Total Expenses
$5,291
Mortgage P&I
97%
$3,203
Property Taxes
8%
$266
Home Insurance
7%
$231
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$828