Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.85% first-year return on $149k initial cash invested.
-19.85%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$2,509
Rent
-$2,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,509 income − $4,969 expenses = $2,460 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,226
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,509
Total Expenses
$4,969
Mortgage P&I
124%
$3,102
Property Taxes
17%
$436
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627