Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.75% first-year return on $151k initial cash invested.
-17.75%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$3,307
Rent
-$2,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,307 income − $5,546 expenses = $2,239 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,307
Total Expenses
$5,546
Mortgage P&I
97%
$3,212
Property Taxes
16%
$525
Home Insurance
7%
$222
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827