Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.28% first-year return on $150k initial cash invested.
-9.28%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$4,782
Rent
-$1,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,782 income − $5,939 expenses = $1,157 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,264
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,782
Total Expenses
$5,939
Mortgage P&I
65%
$3,091
Property Taxes
4%
$188
Home Insurance
6%
$271
HOA
2%
$94
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196