Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.86% first-year return on $149k initial cash invested.
-21.86%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,929
Rent
-$2,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,929 income − $6,638 expenses = $2,709 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,225
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,929
Total Expenses
$6,638
Mortgage P&I
78%
$3,074
Property Taxes
12%
$463
Home Insurance
6%
$224
HOA
25%
$992
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982