Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.92% first-year return on $152k initial cash invested.
-7.92%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$5,480
Rent
-$1,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,480 income − $6,480 expenses = $1,000 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,359
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,480
Total Expenses
$6,480
Mortgage P&I
58%
$3,152
Property Taxes
9%
$470
Home Insurance
4%
$228
HOA
0%
$0
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,370