Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.85% first-year return on $150k initial cash invested.
-18.85%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$3,272
Rent
-$2,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $5,621 expenses = $2,349 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,262
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$5,621
Mortgage P&I
96%
$3,140
Property Taxes
21%
$691
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818