Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.11% first-year return on $150k initial cash invested.
-3.11%
Cash On Cash
5.72%
Cap Rate
0.95
DSCR
$6,148
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,148 income − $6,537 expenses = $389 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
$6,148
Total Expenses
$6,537
Mortgage P&I
51%
$3,138
Property Taxes
4%
$222
Home Insurance
4%
$224
HOA
0%
$2
Property Management
15%
$922
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,537