Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.3% first-year return on $151k initial cash invested.
-11.3%
Cash On Cash
3.53%
Cap Rate
0.61
DSCR
$5,227
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,227 income − $6,646 expenses = $1,419 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
$5,227
Total Expenses
$6,646
Mortgage P&I
59%
$3,068
Property Taxes
10%
$539
Home Insurance
4%
$220
HOA
6%
$310
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,307