Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.37% first-year return on $155k initial cash invested.
-7.37%
Cash On Cash
4.7%
Cap Rate
0.77
DSCR
$5,224
Rent
-$953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,224 income − $6,177 expenses = $953 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,224
Total Expenses
$6,177
Mortgage P&I
61%
$3,192
Property Taxes
5%
$258
Home Insurance
4%
$219
HOA
0%
$0
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,306