Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.19% first-year return on $148k initial cash invested.
-18.19%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$3,230
Rent
-$2,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $5,478 expenses = $2,248 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,206
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$5,478
Mortgage P&I
97%
$3,138
Property Taxes
18%
$571
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808