Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.63% first-year return on $150k initial cash invested.
-16.63%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$3,339
Rent
-$2,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,339 income − $5,419 expenses = $2,080 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$5,419
Mortgage P&I
91%
$3,033
Property Taxes
17%
$562
Home Insurance
7%
$220
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835