Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.7% first-year return on $150k initial cash invested.
-20.7%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,023
Rent
-$2,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,023 income − $4,607 expenses = $2,584 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,277
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,023
Total Expenses
$4,607
Mortgage P&I
153%
$3,090
Property Taxes
16%
$318
Home Insurance
11%
$228
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506