Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $152k initial cash invested.
-23.59%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$2,295
Rent
-$2,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $5,281 expenses = $2,986 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,376
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$5,281
Mortgage P&I
136%
$3,120
Property Taxes
36%
$820
Home Insurance
10%
$227
HOA
1%
$12
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574