Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.74% first-year return on $151k initial cash invested.
-19.74%
Cash On Cash
1.83%
Cap Rate
0.29
DSCR
$2,601
Rent
-$2,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $5,091 expenses = $2,490 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,601
Total Expenses
$5,091
Mortgage P&I
129%
$3,355
Property Taxes
10%
$251
Home Insurance
9%
$222
HOA
1%
$15
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650