Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.26% first-year return on $149k initial cash invested.
-24.26%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$3,342
Rent
-$3,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $6,359 expenses = $3,017 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
$3,342
Total Expenses
$6,359
Mortgage P&I
95%
$3,174
Property Taxes
41%
$1,361
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836