Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.91% first-year return on $150k initial cash invested.
-2.91%
Cash On Cash
5.77%
Cap Rate
0.96
DSCR
$6,198
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,198 income − $6,562 expenses = $364 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
$6,198
Total Expenses
$6,562
Mortgage P&I
51%
$3,138
Property Taxes
4%
$222
Home Insurance
4%
$224
HOA
0%
$2
Property Management
15%
$930
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,550