Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.69% first-year return on $151k initial cash invested.
-11.69%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$4,389
Rent
-$1,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,389 income − $5,858 expenses = $1,469 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,389
Total Expenses
$5,858
Mortgage P&I
72%
$3,139
Property Taxes
9%
$388
Home Insurance
5%
$224
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,097