Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.56% first-year return on $149k initial cash invested.
-17.56%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$2,887
Rent
-$2,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,887 income − $5,069 expenses = $2,182 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,243
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,887
Total Expenses
$5,069
Mortgage P&I
108%
$3,110
Property Taxes
12%
$347
Home Insurance
8%
$227
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$722