Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.45% first-year return on $149k initial cash invested.
-26.45%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$390
Rent
-$3,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$390 income − $3,680 expenses = $3,290 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
$390
Total Expenses
$3,680
Mortgage P&I
810%
$3,160
Property Taxes
29%
$113
Home Insurance
56%
$219
HOA
0%
$0
Property Management
15%
$58
CapEx
4%
$16
Vacancy
0%
$0
Maintenance
4%
$16
Other
25%
$98