Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.9% first-year return on $151k initial cash invested.
-16.9%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$2,717
Rent
-$2,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,717 income − $4,849 expenses = $2,132 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%
$6,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,717
Total Expenses
$4,849
Mortgage P&I
118%
$3,214
Property Taxes
4%
$108
Home Insurance
8%
$222
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679