Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.22% first-year return on $149k initial cash invested.
-28.22%
Cash On Cash
-0.67%
Cap Rate
-0.11
DSCR
$934
Rent
-$3,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$934 income − $4,435 expenses = $3,501 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,231
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$934
Total Expenses
$4,435
Mortgage P&I
334%
$3,117
Property Taxes
61%
$568
Home Insurance
23%
$219
HOA
9%
$83
Property Management
15%
$140
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$234