Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.23% first-year return on $150k initial cash invested.
-12.23%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$4,347
Rent
-$1,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,347 income − $5,879 expenses = $1,532 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%
$6,302
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,347
Total Expenses
$5,879
Mortgage P&I
73%
$3,170
Property Taxes
9%
$394
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,087