Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.34% first-year return on $148k initial cash invested.
-27.34%
Cash On Cash
-0.63%
Cap Rate
-0.11
DSCR
$463
Rent
-$3,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$463 income − $3,824 expenses = $3,361 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,168
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$463
Total Expenses
$3,824
Mortgage P&I
652%
$3,019
Property Taxes
79%
$368
Home Insurance
46%
$214
HOA
0%
$0
Property Management
15%
$69
CapEx
4%
$19
Vacancy
0%
$0
Maintenance
4%
$19
Other
25%
$116