Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.95% first-year return on $151k initial cash invested.
-10.95%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$4,592
Rent
-$1,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,592 income − $5,971 expenses = $1,379 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,337
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,592
Total Expenses
$5,971
Mortgage P&I
68%
$3,119
Property Taxes
9%
$423
Home Insurance
5%
$224
HOA
0%
$0
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148