Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.31% first-year return on $150k initial cash invested.
-17.31%
Cash On Cash
1.78%
Cap Rate
0.31
DSCR
$2,664
Rent
-$2,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $4,830 expenses = $2,166 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,295
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,664
Total Expenses
$4,830
Mortgage P&I
112%
$2,993
Property Taxes
14%
$382
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666