Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.84% first-year return on $148k initial cash invested.
-15.84%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$2,924
Rent
-$1,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $4,873 expenses = $1,949 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,174
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$4,873
Mortgage P&I
103%
$3,013
Property Taxes
6%
$162
Home Insurance
7%
$215
HOA
3%
$79
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731