Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.06% first-year return on $148k initial cash invested.
-17.06%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$3,491
Rent
-$2,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,491 income − $5,590 expenses = $2,099 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,172
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,491
Total Expenses
$5,590
Mortgage P&I
88%
$3,064
Property Taxes
18%
$639
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873