Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.74% first-year return on $148k initial cash invested.
-24.74%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$1,940
Rent
-$3,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $5,002 expenses = $3,062 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,214
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,940
Total Expenses
$5,002
Mortgage P&I
166%
$3,218
Property Taxes
33%
$633
Home Insurance
11%
$219
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485