Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.27% first-year return on $148k initial cash invested.
-9.27%
Cash On Cash
4.79%
Cap Rate
0.73
DSCR
$5,547
Rent
-$1,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,547 income − $6,687 expenses = $1,140 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,171
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,547
Total Expenses
$6,687
Mortgage P&I
61%
$3,380
Property Taxes
9%
$495
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$832
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,387