Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.46% first-year return on $149k initial cash invested.
-4.46%
Cash On Cash
5.37%
Cap Rate
0.9
DSCR
$6,488
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,488 income − $7,043 expenses = $555 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%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,488
Total Expenses
$7,043
Mortgage P&I
48%
$3,092
Property Taxes
5%
$301
Home Insurance
3%
$219
HOA
5%
$316
Property Management
15%
$973
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,622