Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.23% first-year return on $150k initial cash invested.
-23.23%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$1,569
Rent
-$2,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,569 income − $4,473 expenses = $2,904 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
$1,569
Total Expenses
$4,473
Mortgage P&I
196%
$3,083
Property Taxes
26%
$409
Home Insurance
15%
$228
HOA
0%
$0
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$392