Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.62% first-year return on $150k initial cash invested.
-19.62%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$3,244
Rent
-$2,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $5,703 expenses = $2,459 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%
$6,303
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,244
Total Expenses
$5,703
Mortgage P&I
96%
$3,098
Property Taxes
15%
$473
Home Insurance
7%
$224
HOA
11%
$350
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811