Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.69% first-year return on $152k initial cash invested.
-25.69%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$905
Rent
-$3,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$905 income − $4,150 expenses = $3,245 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,361
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$905
Total Expenses
$4,150
Mortgage P&I
347%
$3,144
Property Taxes
21%
$194
Home Insurance
25%
$228
HOA
17%
$150
Property Management
15%
$136
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$226