Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.09% first-year return on $150k initial cash invested.
-14.09%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$4,472
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,472 income − $6,229 expenses = $1,757 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%
$6,269
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,472
Total Expenses
$6,229
Mortgage P&I
69%
$3,104
Property Taxes
17%
$751
Home Insurance
5%
$227
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118