Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.96% first-year return on $150k initial cash invested.
-18.96%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$3,341
Rent
-$2,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,341 income − $5,711 expenses = $2,370 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,284
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,341
Total Expenses
$5,711
Mortgage P&I
97%
$3,229
Property Taxes
20%
$668
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835