Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.32% first-year return on $149k initial cash invested.
-13.32%
Cash On Cash
3.75%
Cap Rate
0.57
DSCR
$4,364
Rent
-$1,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,364 income − $6,021 expenses = $1,657 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,364
Total Expenses
$6,021
Mortgage P&I
79%
$3,437
Property Taxes
6%
$269
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091