Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.72% first-year return on $149k initial cash invested.
-14.72%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$3,828
Rent
-$1,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,828 income − $5,650 expenses = $1,822 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,215
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,828
Total Expenses
$5,650
Mortgage P&I
82%
$3,127
Property Taxes
8%
$300
Home Insurance
6%
$228
HOA
4%
$158
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957