Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.97% first-year return on $152k initial cash invested.
-22.97%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$2,701
Rent
-$2,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,701 income − $5,618 expenses = $2,917 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,701
Total Expenses
$5,618
Mortgage P&I
120%
$3,238
Property Taxes
27%
$733
Home Insurance
8%
$224
HOA
5%
$127
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675