Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.1% first-year return on $152k initial cash invested.
-13.1%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$5,129
Rent
-$1,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,129 income − $6,790 expenses = $1,661 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
$5,129
Total Expenses
$6,790
Mortgage P&I
62%
$3,196
Property Taxes
18%
$902
Home Insurance
5%
$231
HOA
0%
$0
Property Management
15%
$769
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,282