Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.56% first-year return on $152k initial cash invested.
-24.56%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$1,409
Rent
-$3,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,409 income − $4,524 expenses = $3,115 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
$1,409
Total Expenses
$4,524
Mortgage P&I
233%
$3,283
Property Taxes
22%
$304
Home Insurance
16%
$224
HOA
3%
$38
Property Management
15%
$211
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$352