Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.76% first-year return on $150k initial cash invested.
-20.76%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,489
Rent
-$2,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,489 income − $5,089 expenses = $2,600 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
$2,489
Total Expenses
$5,089
Mortgage P&I
128%
$3,189
Property Taxes
19%
$485
Home Insurance
9%
$220
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622