Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.11% first-year return on $150k initial cash invested.
-13.11%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$4,277
Rent
-$1,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,277 income − $5,912 expenses = $1,635 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,272
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,277
Total Expenses
$5,912
Mortgage P&I
73%
$3,137
Property Taxes
12%
$516
Home Insurance
5%
$206
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,069