Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.57% first-year return on $148k initial cash invested.
-20.57%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,039
Rent
-$2,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,039 income − $5,579 expenses = $2,540 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,039
Total Expenses
$5,579
Mortgage P&I
102%
$3,111
Property Taxes
22%
$656
Home Insurance
7%
$217
HOA
4%
$135
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760