Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.38% first-year return on $148k initial cash invested.
-19.38%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$2,837
Rent
-$2,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,837 income − $5,232 expenses = $2,395 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,205
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,837
Total Expenses
$5,232
Mortgage P&I
110%
$3,120
Property Taxes
4%
$122
Home Insurance
8%
$228
HOA
14%
$401
Property Management
15%
$426
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709