Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.9% first-year return on $148k initial cash invested.
-26.9%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$1,490
Rent
-$3,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,490 income − $4,813 expenses = $3,323 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,201
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,490
Total Expenses
$4,813
Mortgage P&I
215%
$3,203
Property Taxes
47%
$700
Home Insurance
13%
$194
HOA
0%
$0
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$372