Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.89% first-year return on $150k initial cash invested.
-20.89%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$2,464
Rent
-$2,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,464 income − $5,068 expenses = $2,604 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,265
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,464
Total Expenses
$5,068
Mortgage P&I
127%
$3,130
Property Taxes
21%
$526
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616