Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.77% first-year return on $147k initial cash invested.
-25.77%
Cash On Cash
-0.03%
Cap Rate
-0.01
DSCR
$1,321
Rent
-$3,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,321 income − $4,481 expenses = $3,160 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,321
Total Expenses
$4,481
Mortgage P&I
234%
$3,090
Property Taxes
36%
$474
Home Insurance
16%
$215
HOA
5%
$68
Property Management
15%
$198
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$330