Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.1% first-year return on $150k initial cash invested.
-1.1%
Cash On Cash
6.13%
Cap Rate
1.04
DSCR
$6,488
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,488 income − $6,626 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,281
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,488
Total Expenses
$6,626
Mortgage P&I
48%
$3,087
Property Taxes
3%
$201
Home Insurance
3%
$223
HOA
0%
$0
Property Management
15%
$973
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,622