Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.89% first-year return on $147k initial cash invested.
-24.89%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$1,534
Rent
-$3,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,534 income − $4,573 expenses = $3,039 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,120
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,534
Total Expenses
$4,573
Mortgage P&I
195%
$2,988
Property Taxes
40%
$618
Home Insurance
14%
$220
HOA
1%
$11
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$384