Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.22% first-year return on $150k initial cash invested.
-9.22%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$4,757
Rent
-$1,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,757 income − $5,910 expenses = $1,153 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,757
Total Expenses
$5,910
Mortgage P&I
66%
$3,141
Property Taxes
5%
$226
Home Insurance
5%
$228
HOA
1%
$32
Property Management
15%
$714
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,189