Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.2% first-year return on $156k initial cash invested.
-19.2%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$2,629
Rent
-$2,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,629 income − $5,127 expenses = $2,498 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$126k
Closing costs
1%
$6,290
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,629
Total Expenses
$5,127
Mortgage P&I
116%
$3,039
Property Taxes
23%
$604
Home Insurance
8%
$223
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657