Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.35% first-year return on $148k initial cash invested.
-16.35%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$3,007
Rent
-$2,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,007 income − $5,030 expenses = $2,023 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,007
Total Expenses
$5,030
Mortgage P&I
103%
$3,089
Property Taxes
9%
$259
Home Insurance
8%
$226
HOA
0%
$13
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752