Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.79% first-year return on $150k initial cash invested.
-25.79%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$841
Rent
-$3,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$841 income − $4,070 expenses = $3,229 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,297
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$841
Total Expenses
$4,070
Mortgage P&I
372%
$3,128
Property Taxes
34%
$288
Home Insurance
27%
$224
HOA
3%
$26
Property Management
15%
$126
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$210