Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.26% first-year return on $151k initial cash invested.
-18.26%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$2,797
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,797 income − $5,089 expenses = $2,292 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,315
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,797
Total Expenses
$5,089
Mortgage P&I
117%
$3,261
Property Taxes
9%
$259
Home Insurance
8%
$226
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699