Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.39% first-year return on $150k initial cash invested.
-19.39%
Cash On Cash
2.47%
Cap Rate
0.36
DSCR
$3,829
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,829 income − $6,252 expenses = $2,423 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,282
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,829
Total Expenses
$6,252
Mortgage P&I
93%
$3,565
Property Taxes
16%
$622
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957