Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $148k initial cash invested.
-24.03%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$2,553
Rent
-$2,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,553 income − $5,517 expenses = $2,964 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,553
Total Expenses
$5,517
Mortgage P&I
121%
$3,094
Property Taxes
39%
$988
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638