Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.4% first-year return on $150k initial cash invested.
-26.4%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$1,228
Rent
-$3,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,228 income − $4,530 expenses = $3,302 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
$1,228
Total Expenses
$4,530
Mortgage P&I
247%
$3,034
Property Taxes
34%
$421
Home Insurance
19%
$236
HOA
20%
$250
Property Management
15%
$184
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$307