Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.86% first-year return on $149k initial cash invested.
-21.86%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$1,710
Rent
-$2,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $4,427 expenses = $2,717 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,244
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,710
Total Expenses
$4,427
Mortgage P&I
181%
$3,096
Property Taxes
9%
$148
Home Insurance
13%
$228
HOA
8%
$135
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428