Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.91% first-year return on $152k initial cash invested.
-25.91%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$1,580
Rent
-$3,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $4,862 expenses = $3,282 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,380
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,580
Total Expenses
$4,862
Mortgage P&I
206%
$3,257
Property Taxes
38%
$608
Home Insurance
14%
$227
HOA
1%
$12
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$395