Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $151k initial cash invested.
-24.03%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,054
Rent
-$3,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $5,075 expenses = $3,021 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,328
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,054
Total Expenses
$5,075
Mortgage P&I
157%
$3,229
Property Taxes
31%
$633
Home Insurance
11%
$227
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514