Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.27% first-year return on $150k initial cash invested.
-16.27%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$2,769
Rent
-$2,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $4,807 expenses = $2,038 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%
$6,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$4,807
Mortgage P&I
114%
$3,157
Property Taxes
4%
$101
Home Insurance
8%
$220
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692