Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.05% first-year return on $148k initial cash invested.
-17.05%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$3,529
Rent
-$2,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,529 income − $5,631 expenses = $2,102 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,188
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,529
Total Expenses
$5,631
Mortgage P&I
85%
$2,982
Property Taxes
21%
$750
Home Insurance
6%
$206
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882