Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.45% first-year return on $148k initial cash invested.
-25.45%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$1,838
Rent
-$3,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,838 income − $4,981 expenses = $3,143 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
$1,838
Total Expenses
$4,981
Mortgage P&I
174%
$3,203
Property Taxes
38%
$700
Home Insurance
11%
$194
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460