Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.12% first-year return on $151k initial cash invested.
-19.12%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$2,750
Rent
-$2,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,750 income − $5,162 expenses = $2,412 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,353
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,750
Total Expenses
$5,162
Mortgage P&I
115%
$3,153
Property Taxes
15%
$403
Home Insurance
8%
$226
HOA
2%
$60
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688