Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.06% first-year return on $149k initial cash invested.
-22.06%
Cash On Cash
0.8%
Cap Rate
0.14
DSCR
$2,026
Rent
-$2,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,026 income − $4,768 expenses = $2,742 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,247
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,026
Total Expenses
$4,768
Mortgage P&I
152%
$3,077
Property Taxes
25%
$500
Home Insurance
11%
$219
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506