Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.03% first-year return on $151k initial cash invested.
-19.03%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$2,853
Rent
-$2,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $5,246 expenses = $2,393 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,330
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$5,246
Mortgage P&I
113%
$3,211
Property Taxes
15%
$439
Home Insurance
8%
$227
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713