Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.33% first-year return on $152k initial cash invested.
-13.33%
Cash On Cash
2.91%
Cap Rate
0.51
DSCR
$4,271
Rent
-$1,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,271 income − $5,959 expenses = $1,688 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
$4,271
Total Expenses
$5,959
Mortgage P&I
72%
$3,067
Property Taxes
14%
$614
Home Insurance
5%
$227
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068