Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.37% first-year return on $149k initial cash invested.
-13.37%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$3,915
Rent
-$1,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,915 income − $5,575 expenses = $1,660 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,237
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,915
Total Expenses
$5,575
Mortgage P&I
80%
$3,119
Property Taxes
9%
$348
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$979