Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.84% first-year return on $150k initial cash invested.
-15.84%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$3,189
Rent
-$1,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $5,167 expenses = $1,978 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
$3,189
Total Expenses
$5,167
Mortgage P&I
97%
$3,090
Property Taxes
10%
$318
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$797