Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.95% first-year return on $149k initial cash invested.
-1.95%
Cash On Cash
5.81%
Cap Rate
1.01
DSCR
$6,745
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,745 income − $6,988 expenses = $243 out of pocket
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
$6,745
Total Expenses
$6,988
Mortgage P&I
44%
$3,001
Property Taxes
8%
$530
Home Insurance
3%
$219
HOA
0%
$0
Property Management
15%
$1,012
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,686