Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.25% first-year return on $150k initial cash invested.
-8.25%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$4,551
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,551 income − $5,585 expenses = $1,034 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$115k
Closing costs
1%
$5,737
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$4,551
Total Expenses
$5,585
Mortgage P&I
63%
$2,847
Property Taxes
8%
$343
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138