Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.04% first-year return on $149k initial cash invested.
-23.04%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,600
Rent
-$2,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $5,466 expenses = $2,866 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,600
Total Expenses
$5,466
Mortgage P&I
119%
$3,103
Property Taxes
34%
$896
Home Insurance
8%
$219
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650