Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.37% first-year return on $151k initial cash invested.
-18.37%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$3,101
Rent
-$2,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,101 income − $5,409 expenses = $2,308 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,323
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,101
Total Expenses
$5,409
Mortgage P&I
100%
$3,106
Property Taxes
19%
$592
Home Insurance
7%
$223
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775