Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.72% first-year return on $152k initial cash invested.
-12.72%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$5,070
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,070 income − $6,676 expenses = $1,606 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,358
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,070
Total Expenses
$6,676
Mortgage P&I
63%
$3,210
Property Taxes
15%
$772
Home Insurance
4%
$210
HOA
1%
$50
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268