Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.21% first-year return on $150k initial cash invested.
-12.21%
Cash On Cash
3.16%
Cap Rate
0.55
DSCR
$3,626
Rent
-$1,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $5,154 expenses = $1,528 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,294
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$5,154
Mortgage P&I
84%
$3,043
Property Taxes
6%
$228
Home Insurance
4%
$143
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906