Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.54% first-year return on $152k initial cash invested.
-10.54%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$4,631
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,631 income − $5,967 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,384
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,631
Total Expenses
$5,967
Mortgage P&I
68%
$3,140
Property Taxes
7%
$324
Home Insurance
5%
$224
HOA
1%
$56
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,158