Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.51% first-year return on $148k initial cash invested.
-17.51%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$3,284
Rent
-$2,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,284 income − $5,443 expenses = $2,159 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,188
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$5,443
Mortgage P&I
94%
$3,098
Property Taxes
17%
$545
Home Insurance
7%
$224
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821