Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.03% first-year return on $149k initial cash invested.
-13.03%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$3,665
Rent
-$1,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,665 income − $5,286 expenses = $1,621 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,665
Total Expenses
$5,286
Mortgage P&I
83%
$3,058
Property Taxes
7%
$249
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916