Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.52% first-year return on $151k initial cash invested.
-9.52%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$5,169
Rent
-$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,169 income − $6,364 expenses = $1,195 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
$5,169
Total Expenses
$6,364
Mortgage P&I
61%
$3,127
Property Taxes
10%
$536
Home Insurance
4%
$220
HOA
0%
$0
Property Management
15%
$775
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,292