Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.87% first-year return on $152k initial cash invested.
-28.87%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$1,623
Rent
-$3,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,623 income − $5,275 expenses = $3,652 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,371
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,623
Total Expenses
$5,275
Mortgage P&I
217%
$3,530
Property Taxes
44%
$711
Home Insurance
16%
$255
HOA
0%
$0
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$406