Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.09% first-year return on $149k initial cash invested.
-26.09%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$2,627
Rent
-$3,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,627 income − $5,861 expenses = $3,234 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%
$6,227
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,627
Total Expenses
$5,861
Mortgage P&I
117%
$3,074
Property Taxes
47%
$1,222
Home Insurance
8%
$223
HOA
3%
$81
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657