Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.81% first-year return on $152k initial cash invested.
-25.81%
Cash On Cash
-0.09%
Cap Rate
-0.01
DSCR
$1,334
Rent
-$3,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,334 income − $4,606 expenses = $3,272 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
$1,334
Total Expenses
$4,606
Mortgage P&I
238%
$3,173
Property Taxes
42%
$566
Home Insurance
17%
$227
HOA
0%
$0
Property Management
15%
$200
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$334