Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.31% first-year return on $152k initial cash invested.
-11.31%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$4,174
Rent
-$1,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,174 income − $5,610 expenses = $1,436 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,395
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,174
Total Expenses
$5,610
Mortgage P&I
75%
$3,148
Property Taxes
1%
$32
Home Insurance
6%
$231
HOA
5%
$195
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044