Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.21% first-year return on $151k initial cash invested.
-25.21%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$1,258
Rent
-$3,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,258 income − $4,440 expenses = $3,182 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,356
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,258
Total Expenses
$4,440
Mortgage P&I
252%
$3,172
Property Taxes
35%
$437
Home Insurance
18%
$228
HOA
0%
$0
Property Management
15%
$189
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$314