Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.37% first-year return on $147k initial cash invested.
-29.37%
Cash On Cash
-0.87%
Cap Rate
-0.14
DSCR
$644
Rent
-$3,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$644 income − $4,241 expenses = $3,597 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,142
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$644
Total Expenses
$4,241
Mortgage P&I
486%
$3,128
Property Taxes
91%
$584
Home Insurance
34%
$219
HOA
0%
$0
Property Management
15%
$97
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$161