Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.74% first-year return on $148k initial cash invested.
-27.74%
Cash On Cash
-0.54%
Cap Rate
-0.09
DSCR
$1,544
Rent
-$3,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,544 income − $4,966 expenses = $3,422 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,193
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,544
Total Expenses
$4,966
Mortgage P&I
199%
$3,079
Property Taxes
60%
$926
Home Insurance
14%
$219
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386