Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.16% first-year return on $149k initial cash invested.
-26.16%
Cash On Cash
0.76%
Cap Rate
0.11
DSCR
$1,614
Rent
-$3,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $4,853 expenses = $3,239 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,217
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,614
Total Expenses
$4,853
Mortgage P&I
221%
$3,570
Property Taxes
22%
$352
Home Insurance
10%
$155
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404