Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.44% first-year return on $152k initial cash invested.
-22.44%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$1,928
Rent
-$2,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $4,774 expenses = $2,846 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,928
Total Expenses
$4,774
Mortgage P&I
170%
$3,283
Property Taxes
16%
$304
Home Insurance
12%
$224
HOA
2%
$38
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482