Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.41% first-year return on $150k initial cash invested.
-10.41%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$5,521
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,521 income − $6,824 expenses = $1,303 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%
$6,298
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,521
Total Expenses
$6,824
Mortgage P&I
58%
$3,189
Property Taxes
12%
$640
Home Insurance
4%
$228
HOA
2%
$117
Property Management
15%
$828
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,380