Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.75% first-year return on $151k initial cash invested.
-11.75%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$4,631
Rent
-$1,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,631 income − $6,106 expenses = $1,475 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,317
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,631
Total Expenses
$6,106
Mortgage P&I
68%
$3,127
Property Taxes
12%
$536
Home Insurance
5%
$220
HOA
0%
$0
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,158