Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.13% first-year return on $151k initial cash invested.
-18.13%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$2,498
Rent
-$2,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $4,785 expenses = $2,287 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
$2,498
Total Expenses
$4,785
Mortgage P&I
125%
$3,121
Property Taxes
9%
$237
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624