Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.96% first-year return on $148k initial cash invested.
-23.96%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$1,920
Rent
-$2,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,920 income − $4,875 expenses = $2,955 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,189
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,920
Total Expenses
$4,875
Mortgage P&I
159%
$3,060
Property Taxes
35%
$676
Home Insurance
11%
$217
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480