Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.2% first-year return on $148k initial cash invested.
-18.2%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,321
Rent
-$2,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $4,569 expenses = $2,248 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,321
Total Expenses
$4,569
Mortgage P&I
134%
$3,110
Property Taxes
6%
$128
Home Insurance
9%
$217
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580