Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.34% first-year return on $148k initial cash invested.
-20.34%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,414
Rent
-$2,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $4,925 expenses = $2,511 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
$2,414
Total Expenses
$4,925
Mortgage P&I
128%
$3,091
Property Taxes
15%
$357
Home Insurance
9%
$228
HOA
4%
$89
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604