Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.18% first-year return on $149k initial cash invested.
-25.18%
Cash On Cash
0.4%
Cap Rate
0.06
DSCR
$1,915
Rent
-$3,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,915 income − $5,035 expenses = $3,120 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,223
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,915
Total Expenses
$5,035
Mortgage P&I
170%
$3,250
Property Taxes
27%
$525
Home Insurance
16%
$298
HOA
2%
$42
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479