Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.35% first-year return on $150k initial cash invested.
-18.35%
Cash On Cash
1.56%
Cap Rate
0.27
DSCR
$2,341
Rent
-$2,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,341 income − $4,627 expenses = $2,286 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,262
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,341
Total Expenses
$4,627
Mortgage P&I
128%
$3,007
Property Taxes
12%
$273
Home Insurance
9%
$220
HOA
0%
$3
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585