Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.04% first-year return on $147k initial cash invested.
-13.04%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,337
Rent
-$1,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,337 income − $4,936 expenses = $1,599 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
$3,337
Total Expenses
$4,936
Mortgage P&I
92%
$3,076
Property Taxes
1%
$44
Home Insurance
6%
$215
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834