Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.98% first-year return on $151k initial cash invested.
-9.98%
Cash On Cash
4.69%
Cap Rate
0.71
DSCR
$5,667
Rent
-$1,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,667 income − $6,921 expenses = $1,254 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,321
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,667
Total Expenses
$6,921
Mortgage P&I
62%
$3,495
Property Taxes
8%
$479
Home Insurance
4%
$226
HOA
0%
$0
Property Management
15%
$850
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,417