Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.59% first-year return on $150k initial cash invested.
-15.59%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$3,910
Rent
-$1,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,910 income − $5,855 expenses = $1,945 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
$3,910
Total Expenses
$5,855
Mortgage P&I
79%
$3,099
Property Taxes
11%
$443
Home Insurance
5%
$210
HOA
6%
$227
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978