Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.68% first-year return on $149k initial cash invested.
-12.68%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$4,572
Rent
-$1,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,572 income − $6,145 expenses = $1,573 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,234
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,572
Total Expenses
$6,145
Mortgage P&I
68%
$3,131
Property Taxes
13%
$603
Home Insurance
5%
$216
HOA
0%
$0
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,143