Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.71% first-year return on $149k initial cash invested.
-19.71%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$2,787
Rent
-$2,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $5,229 expenses = $2,442 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,222
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$5,229
Mortgage P&I
113%
$3,150
Property Taxes
17%
$471
Home Insurance
10%
$271
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697