Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.21% first-year return on $149k initial cash invested.
-19.21%
Cash On Cash
1.31%
Cap Rate
0.23
DSCR
$1,947
Rent
-$2,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $4,336 expenses = $2,389 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,947
Total Expenses
$4,336
Mortgage P&I
154%
$2,992
Property Taxes
9%
$172
Home Insurance
11%
$219
HOA
1%
$18
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$487