Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.24% first-year return on $151k initial cash invested.
-29.24%
Cash On Cash
-0.23%
Cap Rate
-0.03
DSCR
$1,406
Rent
-$3,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,406 income − $5,095 expenses = $3,689 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,406
Total Expenses
$5,095
Mortgage P&I
250%
$3,513
Property Taxes
49%
$683
Home Insurance
16%
$224
HOA
0%
$0
Property Management
15%
$211
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$352