Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.24% first-year return on $151k initial cash invested.
-20.24%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$1,858
Rent
-$2,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $4,404 expenses = $2,546 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,332
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,858
Total Expenses
$4,404
Mortgage P&I
165%
$3,063
Property Taxes
12%
$222
Home Insurance
12%
$228
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464