Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.45% first-year return on $151k initial cash invested.
-17.45%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$3,422
Rent
-$2,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $5,611 expenses = $2,189 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%
$6,310
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$5,611
Mortgage P&I
92%
$3,162
Property Taxes
17%
$582
Home Insurance
7%
$224
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856