Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.79% first-year return on $151k initial cash invested.
-24.79%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$1,363
Rent
-$3,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,363 income − $4,492 expenses = $3,129 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
$1,363
Total Expenses
$4,492
Mortgage P&I
233%
$3,172
Property Taxes
32%
$437
Home Insurance
17%
$228
HOA
0%
$0
Property Management
15%
$204
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$341