Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.51% first-year return on $148k initial cash invested.
-31.51%
Cash On Cash
-1.5%
Cap Rate
-0.25
DSCR
$432
Rent
-$3,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$432 income − $4,323 expenses = $3,891 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$432
Total Expenses
$4,323
Mortgage P&I
717%
$3,099
Property Taxes
185%
$800
Home Insurance
50%
$217
HOA
0%
$0
Property Management
15%
$65
CapEx
4%
$17
Vacancy
0%
$0
Maintenance
4%
$17
Other
25%
$108