Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.76% first-year return on $150k initial cash invested.
-25.76%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$1,382
Rent
-$3,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,382 income − $4,604 expenses = $3,222 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,291
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,382
Total Expenses
$4,604
Mortgage P&I
220%
$3,034
Property Taxes
30%
$421
Home Insurance
17%
$236
HOA
18%
$250
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$346