Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.3% first-year return on $148k initial cash invested.
-18.3%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,098
Rent
-$2,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $5,354 expenses = $2,256 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
$3,098
Total Expenses
$5,354
Mortgage P&I
100%
$3,098
Property Taxes
18%
$545
Home Insurance
7%
$224
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774