Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17% first-year return on $150k initial cash invested.
-17%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$3,952
Rent
-$2,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,952 income − $6,079 expenses = $2,127 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,293
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,952
Total Expenses
$6,079
Mortgage P&I
79%
$3,120
Property Taxes
21%
$838
Home Insurance
6%
$224
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988