Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.32% first-year return on $149k initial cash invested.
-18.32%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$2,822
Rent
-$2,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $5,101 expenses = $2,279 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$5,101
Mortgage P&I
114%
$3,211
Property Taxes
11%
$320
Home Insurance
8%
$215
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706