Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.22% first-year return on $149k initial cash invested.
-19.22%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$2,878
Rent
-$2,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $5,258 expenses = $2,380 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,220
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,878
Total Expenses
$5,258
Mortgage P&I
109%
$3,142
Property Taxes
18%
$506
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720