Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.6% first-year return on $148k initial cash invested.
-17.6%
Cash On Cash
1.72%
Cap Rate
0.3
DSCR
$2,467
Rent
-$2,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,467 income − $4,645 expenses = $2,178 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,213
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,467
Total Expenses
$4,645
Mortgage P&I
120%
$2,967
Property Taxes
11%
$273
Home Insurance
9%
$220
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617