Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.6% first-year return on $151k initial cash invested.
-24.6%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,490
Rent
-$3,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,490 income − $5,591 expenses = $3,101 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,347
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,490
Total Expenses
$5,591
Mortgage P&I
124%
$3,097
Property Taxes
43%
$1,076
Home Insurance
9%
$222
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622