Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.38% first-year return on $150k initial cash invested.
-23.38%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$1,534
Rent
-$2,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,534 income − $4,456 expenses = $2,922 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,285
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,534
Total Expenses
$4,456
Mortgage P&I
201%
$3,083
Property Taxes
27%
$409
Home Insurance
15%
$228
HOA
0%
$0
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$384