Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.07% first-year return on $150k initial cash invested.
-24.07%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$1,854
Rent
-$3,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,854 income − $4,868 expenses = $3,014 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%
$6,299
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,854
Total Expenses
$4,868
Mortgage P&I
169%
$3,139
Property Taxes
30%
$559
Home Insurance
12%
$220
HOA
3%
$60
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464