Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.14% first-year return on $151k initial cash invested.
-19.14%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$2,834
Rent
-$2,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $5,236 expenses = $2,402 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,314
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,834
Total Expenses
$5,236
Mortgage P&I
108%
$3,055
Property Taxes
21%
$592
Home Insurance
8%
$230
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708