Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.57% first-year return on $148k initial cash invested.
-27.57%
Cash On Cash
-0.5%
Cap Rate
-0.08
DSCR
$979
Rent
-$3,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$979 income − $4,368 expenses = $3,389 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,167
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$979
Total Expenses
$4,368
Mortgage P&I
316%
$3,091
Property Taxes
60%
$587
Home Insurance
22%
$220
HOA
0%
$0
Property Management
15%
$147
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$245