Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.92% first-year return on $150k initial cash invested.
-21.92%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$1,578
Rent
-$2,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,578 income − $4,315 expenses = $2,737 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,278
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,578
Total Expenses
$4,315
Mortgage P&I
199%
$3,141
Property Taxes
12%
$186
Home Insurance
15%
$231
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$394