Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.82% first-year return on $152k initial cash invested.
-9.82%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$5,058
Rent
-$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,058 income − $6,303 expenses = $1,245 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,388
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,058
Total Expenses
$6,303
Mortgage P&I
63%
$3,170
Property Taxes
9%
$475
Home Insurance
5%
$231
HOA
0%
$0
Property Management
15%
$759
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,264