Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.43% first-year return on $148k initial cash invested.
-22.43%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$1,572
Rent
-$2,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,572 income − $4,344 expenses = $2,772 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
$1,572
Total Expenses
$4,344
Mortgage P&I
196%
$3,078
Property Taxes
19%
$291
Home Insurance
14%
$220
HOA
0%
$0
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$393