Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.98% first-year return on $147k initial cash invested.
-18.98%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$3,087
Rent
-$2,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $5,412 expenses = $2,325 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
$3,087
Total Expenses
$5,412
Mortgage P&I
101%
$3,128
Property Taxes
19%
$584
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$772