Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.58% first-year return on $148k initial cash invested.
-20.58%
Cash On Cash
1.96%
Cap Rate
0.3
DSCR
$3,995
Rent
-$2,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,995 income − $6,525 expenses = $2,530 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,169
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,995
Total Expenses
$6,525
Mortgage P&I
85%
$3,377
Property Taxes
18%
$716
Home Insurance
5%
$219
HOA
7%
$295
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$999