Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.87% first-year return on $149k initial cash invested.
-25.87%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$2,089
Rent
-$3,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,089 income − $5,307 expenses = $3,218 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,089
Total Expenses
$5,307
Mortgage P&I
152%
$3,174
Property Taxes
44%
$911
Home Insurance
10%
$219
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522