Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.58% first-year return on $152k initial cash invested.
-12.58%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$4,679
Rent
-$1,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,679 income − $6,273 expenses = $1,594 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,679
Total Expenses
$6,273
Mortgage P&I
67%
$3,117
Property Taxes
15%
$682
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170