Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.34% first-year return on $147k initial cash invested.
-13.34%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$3,176
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $4,810 expenses = $1,634 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,176
Total Expenses
$4,810
Mortgage P&I
93%
$2,961
Property Taxes
3%
$98
Home Insurance
7%
$227
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794