Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.63% first-year return on $150k initial cash invested.
-14.63%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$3,588
Rent
-$1,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,588 income − $5,420 expenses = $1,832 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
$3,588
Total Expenses
$5,420
Mortgage P&I
88%
$3,143
Property Taxes
9%
$328
Home Insurance
6%
$226
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$897