Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.26% first-year return on $147k initial cash invested.
-15.26%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$3,166
Rent
-$1,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $5,032 expenses = $1,866 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,132
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$5,032
Mortgage P&I
97%
$3,059
Property Taxes
7%
$233
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792