Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.11% first-year return on $150k initial cash invested.
-12.11%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$5,113
Rent
-$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,113 income − $6,629 expenses = $1,516 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
$5,113
Total Expenses
$6,629
Mortgage P&I
62%
$3,189
Property Taxes
13%
$640
Home Insurance
4%
$228
HOA
2%
$117
Property Management
15%
$767
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,278