Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.19% first-year return on $149k initial cash invested.
-24.19%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$1,763
Rent
-$3,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,763 income − $4,773 expenses = $3,010 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,253
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,763
Total Expenses
$4,773
Mortgage P&I
178%
$3,130
Property Taxes
32%
$568
Home Insurance
13%
$228
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441