Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.53% first-year return on $148k initial cash invested.
-11.53%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$4,150
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,150 income − $5,569 expenses = $1,419 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,150
Total Expenses
$5,569
Mortgage P&I
76%
$3,146
Property Taxes
5%
$221
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038