Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.97% first-year return on $151k initial cash invested.
-20.97%
Cash On Cash
1.86%
Cap Rate
0.28
DSCR
$3,154
Rent
-$2,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $5,792 expenses = $2,638 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,331
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,154
Total Expenses
$5,792
Mortgage P&I
111%
$3,492
Property Taxes
18%
$559
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788