Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.85% first-year return on $149k initial cash invested.
-14.85%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$3,388
Rent
-$1,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,388 income − $5,235 expenses = $1,847 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,388
Total Expenses
$5,235
Mortgage P&I
93%
$3,141
Property Taxes
7%
$248
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$847