Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.2% first-year return on $150k initial cash invested.
-18.2%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$3,426
Rent
-$2,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $5,694 expenses = $2,268 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
$3,426
Total Expenses
$5,694
Mortgage P&I
92%
$3,140
Property Taxes
20%
$691
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856