Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.57% first-year return on $151k initial cash invested.
-13.57%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$4,545
Rent
-$1,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,545 income − $6,247 expenses = $1,702 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,310
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,545
Total Expenses
$6,247
Mortgage P&I
69%
$3,149
Property Taxes
15%
$671
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136