Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.26% first-year return on $149k initial cash invested.
-21.26%
Cash On Cash
1.49%
Cap Rate
0.23
DSCR
$2,512
Rent
-$2,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $5,157 expenses = $2,645 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,252
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,512
Total Expenses
$5,157
Mortgage P&I
132%
$3,319
Property Taxes
16%
$414
Home Insurance
9%
$219
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628