Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.44% first-year return on $151k initial cash invested.
-19.44%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$3,252
Rent
-$2,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $5,699 expenses = $2,447 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,334
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$5,699
Mortgage P&I
99%
$3,211
Property Taxes
24%
$787
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813