Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.06% first-year return on $150k initial cash invested.
-17.06%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$3,556
Rent
-$2,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,556 income − $5,685 expenses = $2,129 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,273
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,556
Total Expenses
$5,685
Mortgage P&I
87%
$3,099
Property Taxes
12%
$443
Home Insurance
6%
$210
HOA
6%
$227
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889