Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.42% first-year return on $147k initial cash invested.
-16.42%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$2,748
Rent
-$2,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $4,762 expenses = $2,014 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,748
Total Expenses
$4,762
Mortgage P&I
111%
$3,058
Property Taxes
6%
$170
Home Insurance
8%
$215
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687