Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.69% first-year return on $151k initial cash invested.
-18.69%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$2,521
Rent
-$2,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,521 income − $4,866 expenses = $2,345 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,314
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,521
Total Expenses
$4,866
Mortgage P&I
125%
$3,151
Property Taxes
12%
$295
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630