Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.29% first-year return on $152k initial cash invested.
-19.29%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$3,451
Rent
-$2,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,451 income − $5,889 expenses = $2,438 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,364
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,451
Total Expenses
$5,889
Mortgage P&I
93%
$3,197
Property Taxes
23%
$789
Home Insurance
7%
$226
HOA
1%
$20
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863