Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.33% first-year return on $150k initial cash invested.
-17.33%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$3,825
Rent
-$2,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,825 income − $5,992 expenses = $2,167 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,825
Total Expenses
$5,992
Mortgage P&I
82%
$3,136
Property Taxes
21%
$800
Home Insurance
6%
$220
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956