Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.84% first-year return on $147k initial cash invested.
-24.84%
Cash On Cash
0.03%
Cap Rate
0.01
DSCR
$1,546
Rent
-$3,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,546 income − $4,579 expenses = $3,033 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
$1,546
Total Expenses
$4,579
Mortgage P&I
193%
$2,988
Property Taxes
40%
$618
Home Insurance
14%
$220
HOA
1%
$11
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386