Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.55% first-year return on $150k initial cash invested.
-25.55%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$1,593
Rent
-$3,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,593 income − $4,793 expenses = $3,200 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,593
Total Expenses
$4,793
Mortgage P&I
201%
$3,194
Property Taxes
39%
$614
Home Insurance
14%
$220
HOA
0%
$0
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398