Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.39% first-year return on $151k initial cash invested.
-2.39%
Cash On Cash
5.77%
Cap Rate
0.98
DSCR
$6,210
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,210 income − $6,511 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,329
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,210
Total Expenses
$6,511
Mortgage P&I
50%
$3,097
Property Taxes
3%
$195
Home Insurance
4%
$228
HOA
0%
$11
Property Management
15%
$932
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,552