Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.88% first-year return on $152k initial cash invested.
-19.88%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$2,882
Rent
-$2,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $5,403 expenses = $2,521 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,391
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$5,403
Mortgage P&I
111%
$3,193
Property Taxes
18%
$517
Home Insurance
8%
$228
HOA
3%
$83
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720