Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.97% first-year return on $148k initial cash invested.
-26.97%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$236
Rent
-$3,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$236 income − $3,567 expenses = $3,331 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
$236
Total Expenses
$3,567
Mortgage P&I
1318%
$3,110
Property Taxes
54%
$128
Home Insurance
92%
$217
HOA
0%
$0
Property Management
15%
$35
CapEx
4%
$9
Vacancy
0%
$0
Maintenance
4%
$9
Other
25%
$59