Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.47% first-year return on $152k initial cash invested.
-19.47%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$2,575
Rent
-$2,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,575 income − $5,036 expenses = $2,461 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,365
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,575
Total Expenses
$5,036
Mortgage P&I
123%
$3,177
Property Taxes
15%
$395
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644