Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.06% first-year return on $151k initial cash invested.
-22.06%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,600
Rent
-$2,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $5,378 expenses = $2,778 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,338
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,600
Total Expenses
$5,378
Mortgage P&I
125%
$3,249
Property Taxes
25%
$654
Home Insurance
9%
$227
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650