Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13% first-year return on $152k initial cash invested.
-13%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$3,998
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $5,640 expenses = $1,642 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,360
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$5,640
Mortgage P&I
78%
$3,115
Property Taxes
8%
$338
Home Insurance
6%
$226
HOA
1%
$41
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000