Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.28% first-year return on $151k initial cash invested.
-25.28%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$1,849
Rent
-$3,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,849 income − $5,024 expenses = $3,175 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,320
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,849
Total Expenses
$5,024
Mortgage P&I
166%
$3,068
Property Taxes
29%
$539
Home Insurance
12%
$220
HOA
17%
$310
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462