Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.63% first-year return on $151k initial cash invested.
-17.63%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$2,977
Rent
-$2,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,977 income − $5,201 expenses = $2,224 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,977
Total Expenses
$5,201
Mortgage P&I
105%
$3,115
Property Taxes
15%
$435
Home Insurance
7%
$222
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744