Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.54% first-year return on $152k initial cash invested.
-20.54%
Cash On Cash
1.15%
Cap Rate
0.2
DSCR
$3,494
Rent
-$2,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,494 income − $6,095 expenses = $2,601 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,378
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,494
Total Expenses
$6,095
Mortgage P&I
88%
$3,070
Property Taxes
11%
$400
Home Insurance
8%
$280
HOA
19%
$667
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874