Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.01% first-year return on $149k initial cash invested.
-22.01%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$1,538
Rent
-$2,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,538 income − $4,276 expenses = $2,738 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,538
Total Expenses
$4,276
Mortgage P&I
205%
$3,148
Property Taxes
11%
$170
Home Insurance
14%
$219
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$384