Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.98% first-year return on $149k initial cash invested.
-22.98%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,330
Rent
-$2,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $5,192 expenses = $2,862 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,260
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,330
Total Expenses
$5,192
Mortgage P&I
135%
$3,156
Property Taxes
30%
$691
Home Insurance
10%
$227
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582