Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.9% first-year return on $150k initial cash invested.
-25.9%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$1,506
Rent
-$3,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,506 income − $4,750 expenses = $3,244 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
$1,506
Total Expenses
$4,750
Mortgage P&I
212%
$3,194
Property Taxes
41%
$614
Home Insurance
15%
$220
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$376