Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.68% first-year return on $149k initial cash invested.
-11.68%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$4,329
Rent
-$1,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,329 income − $5,781 expenses = $1,452 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,329
Total Expenses
$5,781
Mortgage P&I
71%
$3,094
Property Taxes
9%
$391
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,082