Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.44% first-year return on $148k initial cash invested.
-29.44%
Cash On Cash
-0.82%
Cap Rate
-0.13
DSCR
$1,525
Rent
-$3,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,525 income − $5,156 expenses = $3,631 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,525
Total Expenses
$5,156
Mortgage P&I
206%
$3,149
Property Taxes
64%
$978
Home Insurance
14%
$217
HOA
5%
$80
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$381