Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.02% first-year return on $152k initial cash invested.
-21.02%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$2,494
Rent
-$2,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,494 income − $5,158 expenses = $2,664 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%
$6,385
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,494
Total Expenses
$5,158
Mortgage P&I
128%
$3,187
Property Taxes
22%
$545
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624