Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.85% first-year return on $149k initial cash invested.
-23.85%
Cash On Cash
1.19%
Cap Rate
0.18
DSCR
$2,303
Rent
-$2,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $5,261 expenses = $2,958 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,229
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,303
Total Expenses
$5,261
Mortgage P&I
151%
$3,484
Property Taxes
19%
$445
Home Insurance
10%
$227
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576