Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.37% first-year return on $148k initial cash invested.
-12.37%
Cash On Cash
3.64%
Cap Rate
0.58
DSCR
$4,709
Rent
-$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,709 income − $6,231 expenses = $1,522 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,173
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,709
Total Expenses
$6,231
Mortgage P&I
68%
$3,209
Property Taxes
12%
$546
Home Insurance
5%
$217
HOA
0%
$0
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,177