Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.1% first-year return on $148k initial cash invested.
-13.1%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$3,535
Rent
-$1,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,535 income − $5,153 expenses = $1,618 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,198
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,535
Total Expenses
$5,153
Mortgage P&I
88%
$3,093
Property Taxes
4%
$144
Home Insurance
6%
$220
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884