Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.28% first-year return on $149k initial cash invested.
-22.28%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,143
Rent
-$2,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,143 income − $4,910 expenses = $2,767 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,240
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,143
Total Expenses
$4,910
Mortgage P&I
149%
$3,185
Property Taxes
9%
$195
Home Insurance
10%
$218
HOA
13%
$283
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536