Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.79% first-year return on $148k initial cash invested.
-28.79%
Cash On Cash
-0.78%
Cap Rate
-0.13
DSCR
$1,292
Rent
-$3,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,292 income − $4,849 expenses = $3,557 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%
$6,204
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,292
Total Expenses
$4,849
Mortgage P&I
240%
$3,101
Property Taxes
51%
$658
Home Insurance
17%
$219
HOA
19%
$250
Property Management
15%
$194
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$323