Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.25% first-year return on $151k initial cash invested.
-17.25%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$3,246
Rent
-$2,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $5,418 expenses = $2,172 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,338
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$5,418
Mortgage P&I
98%
$3,170
Property Taxes
13%
$428
Home Insurance
7%
$227
HOA
1%
$34
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812