Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.2% first-year return on $149k initial cash invested.
-18.2%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$2,535
Rent
-$2,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $4,791 expenses = $2,256 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%
$6,227
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$4,791
Mortgage P&I
123%
$3,123
Property Taxes
9%
$220
Home Insurance
9%
$228
HOA
0%
$4
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634