Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.4% first-year return on $149k initial cash invested.
-8.4%
Cash On Cash
4.6%
Cap Rate
0.75
DSCR
$6,163
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,163 income − $7,205 expenses = $1,042 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,230
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,163
Total Expenses
$7,205
Mortgage P&I
52%
$3,183
Property Taxes
14%
$839
Home Insurance
4%
$224
HOA
0%
$0
Property Management
15%
$924
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,541