Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.79% first-year return on $151k initial cash invested.
-16.79%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$3,629
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,629 income − $5,741 expenses = $2,112 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,330
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,629
Total Expenses
$5,741
Mortgage P&I
88%
$3,196
Property Taxes
15%
$535
Home Insurance
6%
$222
HOA
1%
$47
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907