Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.62% first-year return on $150k initial cash invested.
-27.62%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$1,851
Rent
-$3,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $5,312 expenses = $3,461 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,303
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,851
Total Expenses
$5,312
Mortgage P&I
171%
$3,165
Property Taxes
56%
$1,039
Home Insurance
12%
$219
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$463