Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.59% first-year return on $147k initial cash invested.
-22.59%
Cash On Cash
1.26%
Cap Rate
0.19
DSCR
$1,963
Rent
-$2,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,963 income − $4,733 expenses = $2,770 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,963
Total Expenses
$4,733
Mortgage P&I
170%
$3,338
Property Taxes
6%
$115
Home Insurance
11%
$215
HOA
6%
$122
Property Management
15%
$294
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$491