Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.7% first-year return on $150k initial cash invested.
-11.7%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$4,829
Rent
-$1,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,829 income − $6,294 expenses = $1,465 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,299
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,829
Total Expenses
$6,294
Mortgage P&I
66%
$3,190
Property Taxes
12%
$567
Home Insurance
5%
$220
HOA
0%
$0
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,207