Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.17% first-year return on $148k initial cash invested.
-26.17%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$1,446
Rent
-$3,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,446 income − $4,667 expenses = $3,221 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,177
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,446
Total Expenses
$4,667
Mortgage P&I
214%
$3,090
Property Taxes
35%
$505
Home Insurance
15%
$217
HOA
11%
$160
Property Management
15%
$217
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$362