Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.21% first-year return on $147k initial cash invested.
-13.21%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$4,606
Rent
-$1,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,606 income − $6,219 expenses = $1,613 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,121
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,606
Total Expenses
$6,219
Mortgage P&I
66%
$3,031
Property Taxes
17%
$762
Home Insurance
5%
$215
HOA
0%
$0
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,152