Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.59% first-year return on $147k initial cash invested.
-16.59%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$2,840
Rent
-$2,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $4,873 expenses = $2,033 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,144
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,840
Total Expenses
$4,873
Mortgage P&I
108%
$3,066
Property Taxes
8%
$215
Home Insurance
8%
$222
HOA
0%
$6
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710