Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.93% first-year return on $149k initial cash invested.
-10.93%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$4,942
Rent
-$1,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,942
Total Expenses
$6,301
Mortgage P&I
63%
$3,092
Property Taxes
6%
$301
Home Insurance
4%
$219
HOA
6%
$316
Property Management
15%
$741
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,236