Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.57% first-year return on $152k initial cash invested.
-29.57%
Cash On Cash
-0.74%
Cap Rate
-0.12
DSCR
$2,308
Rent
-$3,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $6,063 expenses = $3,755 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,308
Total Expenses
$6,063
Mortgage P&I
142%
$3,270
Property Taxes
63%
$1,462
Home Insurance
10%
$224
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577