Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.25% first-year return on $149k initial cash invested.
-25.25%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$3,101
Rent
-$3,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,101 income − $6,242 expenses = $3,141 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
$3,101
Total Expenses
$6,242
Mortgage P&I
102%
$3,174
Property Taxes
44%
$1,361
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775