Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.19% first-year return on $152k initial cash invested.
-23.19%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$1,242
Rent
-$2,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,242 income − $4,177 expenses = $2,935 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,374
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,242
Total Expenses
$4,177
Mortgage P&I
248%
$3,080
Property Taxes
22%
$274
Home Insurance
18%
$227
HOA
0%
$0
Property Management
15%
$186
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$310