Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.68% first-year return on $150k initial cash invested.
-10.68%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$4,542
Rent
-$1,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,542 income − $5,880 expenses = $1,338 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,299
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,542
Total Expenses
$5,880
Mortgage P&I
68%
$3,075
Property Taxes
8%
$344
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$681
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136