Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.92% first-year return on $152k initial cash invested.
-18.92%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$2,208
Rent
-$2,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $4,604 expenses = $2,396 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,379
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$4,604
Mortgage P&I
141%
$3,120
Property Taxes
11%
$250
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552