Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.41% first-year return on $152k initial cash invested.
-20.41%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$2,696
Rent
-$2,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $5,284 expenses = $2,588 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$5,284
Mortgage P&I
122%
$3,297
Property Taxes
17%
$465
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674