Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $151k initial cash invested.
-23.59%
Cash On Cash
1.21%
Cap Rate
0.18
DSCR
$2,569
Rent
-$2,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,569 income − $5,545 expenses = $2,976 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,351
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,569
Total Expenses
$5,545
Mortgage P&I
137%
$3,512
Property Taxes
18%
$452
Home Insurance
9%
$238
HOA
4%
$110
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642