Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $148k initial cash invested.
-18.31%
Cash On Cash
2.11%
Cap Rate
0.34
DSCR
$3,470
Rent
-$2,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,470 income − $5,736 expenses = $2,266 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
$3,470
Total Expenses
$5,736
Mortgage P&I
93%
$3,218
Property Taxes
18%
$633
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868