Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.42% first-year return on $147k initial cash invested.
-15.42%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$2,560
Rent
-$1,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $4,450 expenses = $1,890 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,149
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,560
Total Expenses
$4,450
Mortgage P&I
117%
$2,998
Property Taxes
0%
$9
Home Insurance
8%
$215
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640