Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.75% first-year return on $151k initial cash invested.
-15.75%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$4,053
Rent
-$1,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,053 income − $6,033 expenses = $1,980 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,327
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$6,033
Mortgage P&I
78%
$3,152
Property Taxes
15%
$624
Home Insurance
8%
$312
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013