Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.31% first-year return on $152k initial cash invested.
-17.31%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$3,136
Rent
-$2,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $5,329 expenses = $2,193 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,136
Total Expenses
$5,329
Mortgage P&I
101%
$3,182
Property Taxes
14%
$424
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784