Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.89% first-year return on $152k initial cash invested.
-19.89%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$2,669
Rent
-$2,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,669 income − $5,189 expenses = $2,520 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,381
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,669
Total Expenses
$5,189
Mortgage P&I
115%
$3,067
Property Taxes
23%
$614
Home Insurance
9%
$227
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667