Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.74% first-year return on $149k initial cash invested.
-8.74%
Cash On Cash
4.25%
Cap Rate
0.73
DSCR
$6,346
Rent
-$1,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,346 income − $7,430 expenses = $1,084 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,229
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,346
Total Expenses
$7,430
Mortgage P&I
48%
$3,034
Property Taxes
18%
$1,122
Home Insurance
4%
$228
HOA
0%
$0
Property Management
15%
$952
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,586