Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.65% first-year return on $152k initial cash invested.
-20.65%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$2,627
Rent
-$2,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,627 income − $5,238 expenses = $2,611 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,368
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,627
Total Expenses
$5,238
Mortgage P&I
119%
$3,133
Property Taxes
23%
$616
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657