Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.06% first-year return on $149k initial cash invested.
-13.06%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$3,991
Rent
-$1,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,991 income − $5,612 expenses = $1,621 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
$3,991
Total Expenses
$5,612
Mortgage P&I
78%
$3,119
Property Taxes
9%
$348
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998