Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.49% first-year return on $151k initial cash invested.
-9.49%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$5,077
Rent
-$1,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,077 income − $6,273 expenses = $1,196 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%
$6,346
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,077
Total Expenses
$6,273
Mortgage P&I
63%
$3,218
Property Taxes
7%
$347
Home Insurance
5%
$271
HOA
0%
$0
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,269