Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.58% first-year return on $148k initial cash invested.
-10.58%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$4,031
Rent
-$1,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,031 income − $5,337 expenses = $1,306 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,196
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,031
Total Expenses
$5,337
Mortgage P&I
76%
$3,059
Property Taxes
3%
$121
Home Insurance
6%
$222
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008