Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.03% first-year return on $148k initial cash invested.
-22.03%
Cash On Cash
1.15%
Cap Rate
0.18
DSCR
$2,583
Rent
-$2,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $5,309 expenses = $2,726 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
$2,583
Total Expenses
$5,309
Mortgage P&I
125%
$3,218
Property Taxes
25%
$633
Home Insurance
8%
$219
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646