Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.23% first-year return on $148k initial cash invested.
-24.23%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$1,067
Rent
-$2,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,067 income − $4,063 expenses = $2,996 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,067
Total Expenses
$4,063
Mortgage P&I
298%
$3,179
Property Taxes
11%
$119
Home Insurance
21%
$228
HOA
2%
$24
Property Management
15%
$160
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$267