Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.37% first-year return on $152k initial cash invested.
-23.37%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,209
Rent
-$2,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $5,177 expenses = $2,968 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,209
Total Expenses
$5,177
Mortgage P&I
148%
$3,263
Property Taxes
29%
$631
Home Insurance
10%
$224
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552