Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.8% first-year return on $148k initial cash invested.
-12.8%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$3,817
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,817 income − $5,396 expenses = $1,579 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%
$6,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,817
Total Expenses
$5,396
Mortgage P&I
81%
$3,078
Property Taxes
7%
$268
Home Insurance
6%
$217
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954