Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $149k initial cash invested.
-18.31%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$3,328
Rent
-$2,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $5,600 expenses = $2,272 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,233
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$5,600
Mortgage P&I
93%
$3,097
Property Taxes
19%
$640
Home Insurance
7%
$228
HOA
1%
$38
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832