Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.74% first-year return on $150k initial cash invested.
-22.74%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,173
Rent
-$2,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $5,021 expenses = $2,848 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
$2,173
Total Expenses
$5,021
Mortgage P&I
144%
$3,139
Property Taxes
26%
$559
Home Insurance
10%
$220
HOA
3%
$60
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543