Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.55% first-year return on $152k initial cash invested.
-18.55%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$3,104
Rent
-$2,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $5,456 expenses = $2,352 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,388
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$5,456
Mortgage P&I
102%
$3,173
Property Taxes
18%
$566
Home Insurance
7%
$227
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776