Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.12% first-year return on $151k initial cash invested.
-24.12%
Cash On Cash
1.27%
Cap Rate
0.19
DSCR
$2,932
Rent
-$3,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $5,965 expenses = $3,033 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,327
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,932
Total Expenses
$5,965
Mortgage P&I
122%
$3,588
Property Taxes
23%
$664
Home Insurance
10%
$306
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733