Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.63% first-year return on $150k initial cash invested.
-20.63%
Cash On Cash
1.38%
Cap Rate
0.22
DSCR
$2,341
Rent
-$2,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,341 income − $4,926 expenses = $2,585 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,341
Total Expenses
$4,926
Mortgage P&I
137%
$3,214
Property Taxes
7%
$167
Home Insurance
10%
$226
HOA
8%
$195
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585