Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.94% first-year return on $148k initial cash invested.
-23.94%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$2,408
Rent
-$2,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $5,363 expenses = $2,955 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,196
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,408
Total Expenses
$5,363
Mortgage P&I
130%
$3,122
Property Taxes
36%
$872
Home Insurance
9%
$214
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602