Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.32% first-year return on $150k initial cash invested.
-3.32%
Cash On Cash
5.67%
Cap Rate
0.95
DSCR
$6,098
Rent
-$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,098 income − $6,513 expenses = $415 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,281
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,098
Total Expenses
$6,513
Mortgage P&I
51%
$3,138
Property Taxes
4%
$222
Home Insurance
4%
$224
HOA
0%
$2
Property Management
15%
$915
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,524