Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.79% first-year return on $148k initial cash invested.
-17.79%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$2,816
Rent
-$2,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $5,006 expenses = $2,190 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,176
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,816
Total Expenses
$5,006
Mortgage P&I
112%
$3,153
Property Taxes
10%
$282
Home Insurance
8%
$219
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704