Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.15% first-year return on $147k initial cash invested.
-21.15%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$2,258
Rent
-$2,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $4,847 expenses = $2,589 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,138
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,258
Total Expenses
$4,847
Mortgage P&I
135%
$3,049
Property Taxes
22%
$498
Home Insurance
10%
$217
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564