Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.51% first-year return on $150k initial cash invested.
-15.51%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$3,953
Rent
-$1,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,953 income − $5,887 expenses = $1,934 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%
$6,266
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,953
Total Expenses
$5,887
Mortgage P&I
79%
$3,103
Property Taxes
17%
$659
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988