Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.33% first-year return on $152k initial cash invested.
-26.33%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$1,904
Rent
-$3,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $5,243 expenses = $3,339 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%
$6,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,904
Total Expenses
$5,243
Mortgage P&I
168%
$3,196
Property Taxes
47%
$902
Home Insurance
12%
$231
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476