Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.74% first-year return on $151k initial cash invested.
-12.74%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$4,745
Rent
-$1,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,745 income − $6,343 expenses = $1,598 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
$4,745
Total Expenses
$6,343
Mortgage P&I
66%
$3,149
Property Taxes
14%
$671
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,186