Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.6% first-year return on $148k initial cash invested.
-24.6%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$1,770
Rent
-$3,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,770 income − $4,803 expenses = $3,033 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
$1,770
Total Expenses
$4,803
Mortgage P&I
173%
$3,060
Property Taxes
38%
$676
Home Insurance
12%
$217
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$442