Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.99% first-year return on $149k initial cash invested.
-7.99%
Cash On Cash
4.34%
Cap Rate
0.74
DSCR
$5,233
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,233 income − $6,227 expenses = $994 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%
$6,253
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,233
Total Expenses
$6,227
Mortgage P&I
58%
$3,047
Property Taxes
9%
$454
Home Insurance
4%
$215
HOA
0%
$0
Property Management
15%
$785
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,308