Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.55% first-year return on $152k initial cash invested.
-15.55%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$3,411
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $5,381 expenses = $1,970 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
$3,411
Total Expenses
$5,381
Mortgage P&I
92%
$3,140
Property Taxes
10%
$324
Home Insurance
7%
$224
HOA
2%
$56
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853