Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.14% first-year return on $162k initial cash invested.
-19.14%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$2,860
Rent
-$2,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,860 income − $5,448 expenses = $2,588 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$126k
Closing costs
1%
$6,296
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$2,860
Total Expenses
$5,448
Mortgage P&I
108%
$3,088
Property Taxes
25%
$708
Home Insurance
10%
$280
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715