Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.51% first-year return on $149k initial cash invested.
-13.51%
Cash On Cash
3.27%
Cap Rate
0.53
DSCR
$4,277
Rent
-$1,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,277 income − $5,956 expenses = $1,679 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,245
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,277
Total Expenses
$5,956
Mortgage P&I
75%
$3,210
Property Taxes
11%
$465
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,069