Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.11% first-year return on $150k initial cash invested.
-26.11%
Cash On Cash
-0.03%
Cap Rate
0
DSCR
$1,403
Rent
-$3,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,403 income − $4,675 expenses = $3,272 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
$1,403
Total Expenses
$4,675
Mortgage P&I
228%
$3,200
Property Taxes
41%
$574
Home Insurance
16%
$228
HOA
0%
$0
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$351