Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.6% first-year return on $149k initial cash invested.
-16.6%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$2,947
Rent
-$2,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,947 income − $5,011 expenses = $2,064 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,947
Total Expenses
$5,011
Mortgage P&I
108%
$3,179
Property Taxes
7%
$198
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737