Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.69% first-year return on $151k initial cash invested.
-17.69%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$2,880
Rent
-$2,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $5,109 expenses = $2,229 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,344
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,880
Total Expenses
$5,109
Mortgage P&I
111%
$3,209
Property Taxes
9%
$256
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720