Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.31% first-year return on $152k initial cash invested.
-20.31%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$1,896
Rent
-$2,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $4,472 expenses = $2,576 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,389
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,896
Total Expenses
$4,472
Mortgage P&I
169%
$3,203
Property Taxes
9%
$167
Home Insurance
10%
$192
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474