Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.82% first-year return on $152k initial cash invested.
-16.82%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$3,093
Rent
-$2,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $5,217 expenses = $2,124 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,358
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$5,217
Mortgage P&I
102%
$3,161
Property Taxes
11%
$345
Home Insurance
7%
$226
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773