Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.55% first-year return on $148k initial cash invested.
-28.55%
Cash On Cash
-0.1%
Cap Rate
-0.01
DSCR
$1,248
Rent
-$3,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,248 income − $4,763 expenses = $3,515 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,177
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,248
Total Expenses
$4,763
Mortgage P&I
274%
$3,416
Property Taxes
42%
$528
Home Insurance
18%
$220
HOA
0%
$0
Property Management
15%
$187
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$312