Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.3% first-year return on $150k initial cash invested.
-35.3%
Cash On Cash
-2.4%
Cap Rate
-0.4
DSCR
$0
Rent
-$4,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,423 expenses = $4,423 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
$0
Total Expenses
$4,423
Mortgage P&I
31650000%
$3,165
Property Taxes
10390000%
$1,039
Home Insurance
2190000%
$219
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0