Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.18% first-year return on $148k initial cash invested.
-17.18%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$2,686
Rent
-$2,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $4,808 expenses = $2,122 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$4,808
Mortgage P&I
117%
$3,148
Property Taxes
6%
$154
Home Insurance
8%
$217
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$672