Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.73% first-year return on $147k initial cash invested.
-19.73%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$3,401
Rent
-$2,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,401 income − $5,811 expenses = $2,410 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%
$6,123
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,401
Total Expenses
$5,811
Mortgage P&I
89%
$3,024
Property Taxes
25%
$839
Home Insurance
7%
$228
HOA
3%
$88
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850