Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.65% first-year return on $148k initial cash invested.
-28.65%
Cash On Cash
-0.75%
Cap Rate
-0.12
DSCR
$1,323
Rent
-$3,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,323 income − $4,863 expenses = $3,540 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
$1,323
Total Expenses
$4,863
Mortgage P&I
234%
$3,101
Property Taxes
50%
$658
Home Insurance
17%
$219
HOA
19%
$250
Property Management
15%
$198
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$331