Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.9% first-year return on $148k initial cash invested.
-21.9%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$3,079
Rent
-$2,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,079 income − $5,780 expenses = $2,701 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,192
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,079
Total Expenses
$5,780
Mortgage P&I
103%
$3,157
Property Taxes
29%
$884
Home Insurance
7%
$228
HOA
1%
$33
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770