Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.21% first-year return on $148k initial cash invested.
-12.21%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$3,954
Rent
-$1,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,954 income − $5,460 expenses = $1,506 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
$3,954
Total Expenses
$5,460
Mortgage P&I
78%
$3,078
Property Taxes
7%
$268
Home Insurance
5%
$217
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988