Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.43% first-year return on $150k initial cash invested.
-11.43%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$4,979
Rent
-$1,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,979 income − $6,408 expenses = $1,429 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,979
Total Expenses
$6,408
Mortgage P&I
65%
$3,218
Property Taxes
12%
$573
Home Insurance
5%
$227
HOA
0%
$0
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,245