Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.31% first-year return on $150k initial cash invested.
-15.31%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$5,032
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,032 income − $6,952 expenses = $1,920 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,307
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,032
Total Expenses
$6,952
Mortgage P&I
64%
$3,219
Property Taxes
22%
$1,090
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$755
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,258