Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.54% first-year return on $150k initial cash invested.
-14.54%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$4,187
Rent
-$1,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,187 income − $5,999 expenses = $1,812 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
$4,187
Total Expenses
$5,999
Mortgage P&I
74%
$3,103
Property Taxes
16%
$659
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,047