Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.4% first-year return on $150k initial cash invested.
-21.4%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,845
Rent
-$2,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,845 income − $5,522 expenses = $2,677 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
$2,845
Total Expenses
$5,522
Mortgage P&I
110%
$3,136
Property Taxes
28%
$800
Home Insurance
8%
$220
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711