Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.3% first-year return on $148k initial cash invested.
-11.3%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$4,794
Rent
-$1,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,794 income − $6,190 expenses = $1,396 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%
$6,203
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,794
Total Expenses
$6,190
Mortgage P&I
65%
$3,099
Property Taxes
12%
$571
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$719
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,198