Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.46% first-year return on $148k initial cash invested.
-20.46%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,504
Rent
-$2,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,504 income − $6,027 expenses = $2,523 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,504
Total Expenses
$6,027
Mortgage P&I
90%
$3,159
Property Taxes
17%
$604
Home Insurance
6%
$217
HOA
10%
$365
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876