Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.34% first-year return on $149k initial cash invested.
-11.34%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$4,410
Rent
-$1,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,410 income − $5,820 expenses = $1,410 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
$4,410
Total Expenses
$5,820
Mortgage P&I
70%
$3,094
Property Taxes
9%
$391
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102