Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.72% first-year return on $152k initial cash invested.
-0.72%
Cash On Cash
6.19%
Cap Rate
1.07
DSCR
$7,372
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,372 income − $7,464 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,395
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,372
Total Expenses
$7,464
Mortgage P&I
42%
$3,097
Property Taxes
7%
$480
Home Insurance
5%
$348
HOA
0%
$0
Property Management
15%
$1,106
CapEx
4%
$295
Vacancy
0%
$0
Maintenance
4%
$295
Other
25%
$1,843