Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.89% first-year return on $148k initial cash invested.
-16.89%
Cash On Cash
2.92%
Cap Rate
0.44
DSCR
$4,120
Rent
-$2,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $6,198 expenses = $2,078 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,120
Total Expenses
$6,198
Mortgage P&I
83%
$3,413
Property Taxes
14%
$588
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030