Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.32% first-year return on $150k initial cash invested.
-18.32%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$3,022
Rent
-$2,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $5,316 expenses = $2,294 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%
$6,297
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$5,316
Mortgage P&I
104%
$3,146
Property Taxes
16%
$497
Home Insurance
7%
$222
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756