Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.89% first-year return on $148k initial cash invested.
-12.89%
Cash On Cash
3.61%
Cap Rate
0.57
DSCR
$4,119
Rent
-$1,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,119 income − $5,714 expenses = $1,595 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,213
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,119
Total Expenses
$5,714
Mortgage P&I
80%
$3,299
Property Taxes
5%
$209
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030