Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.61% first-year return on $151k initial cash invested.
-16.61%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$3,880
Rent
-$2,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $5,975 expenses = $2,095 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,352
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,880
Total Expenses
$5,975
Mortgage P&I
79%
$3,070
Property Taxes
14%
$562
Home Insurance
6%
$226
HOA
7%
$255
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970