Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.88% first-year return on $157k initial cash invested.
-8.88%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$4,915
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,915 income − $6,075 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$127k
Closing costs
1%
$6,325
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,915
Total Expenses
$6,075
Mortgage P&I
65%
$3,171
Property Taxes
7%
$324
Home Insurance
4%
$220
HOA
0%
$0
Property Management
15%
$737
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,229