Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.64% first-year return on $150k initial cash invested.
-12.64%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$3,694
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,694 income − $5,276 expenses = $1,582 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%
$6,296
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,694
Total Expenses
$5,276
Mortgage P&I
85%
$3,146
Property Taxes
3%
$127
Home Insurance
6%
$229
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924