Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.27% first-year return on $152k initial cash invested.
-28.27%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$1,795
Rent
-$3,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,795 income − $5,385 expenses = $3,590 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,795
Total Expenses
$5,385
Mortgage P&I
194%
$3,488
Property Taxes
45%
$811
Home Insurance
12%
$224
HOA
0%
$0
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$449