Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.48% first-year return on $150k initial cash invested.
-23.48%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$1,397
Rent
-$2,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,397 income − $4,337 expenses = $2,940 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
$1,397
Total Expenses
$4,337
Mortgage P&I
224%
$3,128
Property Taxes
21%
$288
Home Insurance
16%
$224
HOA
2%
$26
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$349