Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.29% first-year return on $152k initial cash invested.
-24.29%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$1,476
Rent
-$3,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,476 income − $4,557 expenses = $3,081 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
$1,476
Total Expenses
$4,557
Mortgage P&I
222%
$3,283
Property Taxes
21%
$304
Home Insurance
15%
$224
HOA
3%
$38
Property Management
15%
$221
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$369