Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.71% first-year return on $149k initial cash invested.
-21.71%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$3,886
Rent
-$2,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,886 income − $6,574 expenses = $2,688 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,218
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,886
Total Expenses
$6,574
Mortgage P&I
78%
$3,030
Property Taxes
31%
$1,207
Home Insurance
6%
$222
HOA
6%
$250
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$972