Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.61% first-year return on $149k initial cash invested.
-22.61%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$2,200
Rent
-$2,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,200 income − $5,012 expenses = $2,812 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
$2,200
Total Expenses
$5,012
Mortgage P&I
144%
$3,165
Property Taxes
26%
$572
Home Insurance
10%
$219
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550