Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.55% first-year return on $150k initial cash invested.
-10.55%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$4,493
Rent
-$1,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,493 income − $5,814 expenses = $1,321 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,493
Total Expenses
$5,814
Mortgage P&I
70%
$3,145
Property Taxes
6%
$286
Home Insurance
5%
$226
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123