Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.4% first-year return on $150k initial cash invested.
-18.4%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$2,913
Rent
-$2,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $5,216 expenses = $2,303 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,294
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$5,216
Mortgage P&I
110%
$3,202
Property Taxes
9%
$263
Home Insurance
8%
$224
HOA
4%
$128
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728