Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.87% first-year return on $148k initial cash invested.
-22.87%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$2,051
Rent
-$2,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,051 income − $4,869 expenses = $2,818 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,185
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,051
Total Expenses
$4,869
Mortgage P&I
153%
$3,141
Property Taxes
17%
$358
Home Insurance
19%
$385
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513