Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.5% first-year return on $148k initial cash invested.
-18.5%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$2,505
Rent
-$2,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $4,791 expenses = $2,286 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%
$6,205
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,505
Total Expenses
$4,791
Mortgage P&I
123%
$3,078
Property Taxes
12%
$291
Home Insurance
9%
$220
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626