Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.23% first-year return on $149k initial cash invested.
-10.23%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$4,982
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,982 income − $6,255 expenses = $1,273 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%
$6,254
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,982
Total Expenses
$6,255
Mortgage P&I
62%
$3,090
Property Taxes
11%
$554
Home Insurance
4%
$220
HOA
0%
$0
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,246