Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.02% first-year return on $148k initial cash invested.
-20.02%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$2,366
Rent
-$2,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $4,829 expenses = $2,463 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,174
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,366
Total Expenses
$4,829
Mortgage P&I
131%
$3,103
Property Taxes
16%
$372
Home Insurance
9%
$217
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592