Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.19% first-year return on $151k initial cash invested.
-24.19%
Cash On Cash
1.03%
Cap Rate
0.16
DSCR
$2,730
Rent
-$3,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $5,780 expenses = $3,050 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,348
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,730
Total Expenses
$5,780
Mortgage P&I
128%
$3,486
Property Taxes
17%
$467
Home Insurance
8%
$227
HOA
11%
$290
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682