Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.34% first-year return on $151k initial cash invested.
-19.34%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$2,787
Rent
-$2,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $5,214 expenses = $2,427 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
$2,787
Total Expenses
$5,214
Mortgage P&I
110%
$3,055
Property Taxes
21%
$592
Home Insurance
8%
$230
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697