Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.62% first-year return on $152k initial cash invested.
-15.62%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$3,550
Rent
-$1,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $5,529 expenses = $1,979 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
$3,550
Total Expenses
$5,529
Mortgage P&I
90%
$3,182
Property Taxes
12%
$424
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888