Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.14% first-year return on $148k initial cash invested.
-16.14%
Cash On Cash
2.17%
Cap Rate
0.38
DSCR
$3,645
Rent
-$1,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,645 income − $5,640 expenses = $1,995 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,645
Total Expenses
$5,640
Mortgage P&I
82%
$2,973
Property Taxes
19%
$689
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911