Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.87% first-year return on $147k initial cash invested.
-14.87%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$3,661
Rent
-$1,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,661 income − $5,485 expenses = $1,824 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%
$6,153
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,661
Total Expenses
$5,485
Mortgage P&I
84%
$3,071
Property Taxes
12%
$438
Home Insurance
6%
$220
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915