Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.17% first-year return on $149k initial cash invested.
-19.17%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$2,070
Rent
-$2,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $4,455 expenses = $2,385 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,254
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,070
Total Expenses
$4,455
Mortgage P&I
147%
$3,035
Property Taxes
8%
$169
Home Insurance
11%
$227
HOA
1%
$30
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518