Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.02% first-year return on $152k initial cash invested.
-19.02%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$2,627
Rent
-$2,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,627 income − $5,042 expenses = $2,415 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,627
Total Expenses
$5,042
Mortgage P&I
121%
$3,168
Property Taxes
12%
$322
Home Insurance
9%
$224
HOA
3%
$67
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657