Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.19% first-year return on $149k initial cash invested.
-16.19%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$3,146
Rent
-$2,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $5,156 expenses = $2,010 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,235
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$5,156
Mortgage P&I
99%
$3,112
Property Taxes
10%
$306
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786