Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.29% first-year return on $152k initial cash invested.
-27.29%
Cash On Cash
-0.37%
Cap Rate
-0.06
DSCR
$1,671
Rent
-$3,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,671 income − $5,132 expenses = $3,461 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
$1,671
Total Expenses
$5,132
Mortgage P&I
191%
$3,196
Property Taxes
54%
$902
Home Insurance
14%
$231
HOA
0%
$0
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418