Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.03% first-year return on $149k initial cash invested.
-9.03%
Cash On Cash
4.01%
Cap Rate
0.69
DSCR
$5,043
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,043
Total Expenses
$6,166
Mortgage P&I
60%
$3,011
Property Taxes
10%
$515
Home Insurance
4%
$219
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,261