Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.77% first-year return on $151k initial cash invested.
-19.77%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$3,249
Rent
-$2,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,249 income − $5,740 expenses = $2,491 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,341
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,249
Total Expenses
$5,740
Mortgage P&I
94%
$3,038
Property Taxes
28%
$915
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812