Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.62% first-year return on $151k initial cash invested.
-10.62%
Cash On Cash
3.52%
Cap Rate
0.61
DSCR
$4,061
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,061 income − $5,398 expenses = $1,337 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,335
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,061
Total Expenses
$5,398
Mortgage P&I
75%
$3,035
Property Taxes
5%
$187
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,015