Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.77% first-year return on $151k initial cash invested.
-28.77%
Cash On Cash
-0.94%
Cap Rate
-0.16
DSCR
$1,379
Rent
-$3,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,379 income − $5,011 expenses = $3,632 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,357
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,379
Total Expenses
$5,011
Mortgage P&I
223%
$3,080
Property Taxes
66%
$910
Home Insurance
20%
$282
HOA
6%
$77
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$345