Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.41% first-year return on $148k initial cash invested.
-19.41%
Cash On Cash
2.18%
Cap Rate
0.33
DSCR
$2,774
Rent
-$2,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,774 income − $5,167 expenses = $2,393 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,774
Total Expenses
$5,167
Mortgage P&I
123%
$3,407
Property Taxes
7%
$206
Home Insurance
8%
$222
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694