Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.27% first-year return on $151k initial cash invested.
-23.27%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,080
Rent
-$2,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $5,013 expenses = $2,933 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,345
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,080
Total Expenses
$5,013
Mortgage P&I
153%
$3,177
Property Taxes
29%
$611
Home Insurance
11%
$227
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520