Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.04% first-year return on $150k initial cash invested.
-20.04%
Cash On Cash
1.33%
Cap Rate
0.23
DSCR
$3,150
Rent
-$2,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $5,663 expenses = $2,513 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,307
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,150
Total Expenses
$5,663
Mortgage P&I
98%
$3,086
Property Taxes
25%
$790
Home Insurance
7%
$236
HOA
1%
$39
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788