Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.36% first-year return on $150k initial cash invested.
-10.36%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$4,537
Rent
-$1,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,537 income − $5,834 expenses = $1,297 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
$4,537
Total Expenses
$5,834
Mortgage P&I
69%
$3,145
Property Taxes
6%
$286
Home Insurance
5%
$226
HOA
0%
$0
Property Management
15%
$681
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,134