Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.86% first-year return on $151k initial cash invested.
-18.86%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$2,511
Rent
-$2,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $4,887 expenses = $2,376 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,341
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,511
Total Expenses
$4,887
Mortgage P&I
123%
$3,081
Property Taxes
16%
$391
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628