Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.51% first-year return on $152k initial cash invested.
-22.51%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,209
Rent
-$2,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $5,054 expenses = $2,845 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,365
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,209
Total Expenses
$5,054
Mortgage P&I
142%
$3,138
Property Taxes
28%
$625
Home Insurance
11%
$232
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552