Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.46% first-year return on $150k initial cash invested.
-16.46%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$3,525
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,525 income − $5,586 expenses = $2,061 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%
$6,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,525
Total Expenses
$5,586
Mortgage P&I
90%
$3,189
Property Taxes
14%
$485
Home Insurance
6%
$220
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$881