Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.69% first-year return on $150k initial cash invested.
-3.69%
Cash On Cash
5.57%
Cap Rate
0.93
DSCR
$6,248
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,248 income − $6,709 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,277
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,248
Total Expenses
$6,709
Mortgage P&I
50%
$3,125
Property Taxes
5%
$302
Home Insurance
4%
$225
HOA
1%
$58
Property Management
15%
$937
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,562