Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.45% first-year return on $148k initial cash invested.
-29.45%
Cash On Cash
-0.82%
Cap Rate
-0.13
DSCR
$1,522
Rent
-$3,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,522 income − $5,154 expenses = $3,632 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
$1,522
Total Expenses
$5,154
Mortgage P&I
207%
$3,149
Property Taxes
64%
$978
Home Insurance
14%
$217
HOA
5%
$80
Property Management
15%
$228
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$380