Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.81% first-year return on $148k initial cash invested.
-17.81%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$3,450
Rent
-$2,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $5,641 expenses = $2,191 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,173
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$5,641
Mortgage P&I
92%
$3,172
Property Taxes
17%
$597
Home Insurance
6%
$216
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862