Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.87% first-year return on $150k initial cash invested.
-24.87%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,308
Rent
-$3,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $5,417 expenses = $3,109 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,286
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,308
Total Expenses
$5,417
Mortgage P&I
143%
$3,304
Property Taxes
35%
$805
Home Insurance
9%
$201
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577