Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.48% first-year return on $150k initial cash invested.
-33.48%
Cash On Cash
-1.99%
Cap Rate
-0.33
DSCR
$0
Rent
-$4,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,193 expenses = $4,193 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%
$6,299
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,193
Mortgage P&I
31490000%
$3,149
Property Taxes
5020000%
$502
Home Insurance
2200000%
$220
HOA
3220000%
$322
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0