Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.09% first-year return on $151k initial cash invested.
-22.09%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$2,380
Rent
-$2,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $5,154 expenses = $2,774 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%
$6,319
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,380
Total Expenses
$5,154
Mortgage P&I
131%
$3,120
Property Taxes
27%
$647
Home Insurance
10%
$245
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595