Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.21% first-year return on $151k initial cash invested.
-21.21%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$1,623
Rent
-$2,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,623 income − $4,292 expenses = $2,669 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
$1,623
Total Expenses
$4,292
Mortgage P&I
189%
$3,063
Property Taxes
14%
$222
Home Insurance
14%
$228
HOA
0%
$0
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$406