Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.69% first-year return on $148k initial cash invested.
-16.69%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$3,491
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,491 income − $5,552 expenses = $2,061 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%
$6,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,491
Total Expenses
$5,552
Mortgage P&I
89%
$3,118
Property Taxes
12%
$425
Home Insurance
7%
$228
HOA
3%
$104
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873