Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.55% first-year return on $150k initial cash invested.
-27.55%
Cash On Cash
-0.4%
Cap Rate
-0.07
DSCR
$1,056
Rent
-$3,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,056 income − $4,508 expenses = $3,452 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%
$6,303
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,056
Total Expenses
$4,508
Mortgage P&I
303%
$3,200
Property Taxes
54%
$574
Home Insurance
22%
$228
HOA
0%
$0
Property Management
15%
$158
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$264