Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.6% first-year return on $150k initial cash invested.
-20.6%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$2,358
Rent
-$2,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,358 income − $4,935 expenses = $2,577 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
5.8%
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
$2,358
Total Expenses
$4,935
Mortgage P&I
126%
$2,963
Property Taxes
26%
$620
Home Insurance
9%
$220
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590