Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.63% first-year return on $150k initial cash invested.
-15.63%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$3,524
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,304
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,524
Total Expenses
$5,483
Mortgage P&I
87%
$3,076
Property Taxes
13%
$462
Home Insurance
6%
$224
HOA
1%
$29
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$881