Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.4% first-year return on $150k initial cash invested.
-14.4%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$3,971
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,971 income − $5,772 expenses = $1,801 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,292
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,971
Total Expenses
$5,772
Mortgage P&I
80%
$3,170
Property Taxes
9%
$375
Home Insurance
6%
$224
HOA
2%
$96
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993