Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.91% first-year return on $149k initial cash invested.
-26.91%
Cash On Cash
-0.39%
Cap Rate
-0.07
DSCR
$1,204
Rent
-$3,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,204 income − $4,553 expenses = $3,349 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,254
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,204
Total Expenses
$4,553
Mortgage P&I
257%
$3,097
Property Taxes
52%
$627
Home Insurance
19%
$224
HOA
2%
$27
Property Management
15%
$181
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$301