Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $149k initial cash invested.
-18.31%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$3,223
Rent
-$2,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,223 income − $5,500 expenses = $2,277 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,223
Total Expenses
$5,500
Mortgage P&I
96%
$3,084
Property Taxes
16%
$510
Home Insurance
7%
$219
HOA
4%
$140
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806