Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.64% first-year return on $147k initial cash invested.
-15.64%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$3,700
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,700 income − $5,620 expenses = $1,920 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,158
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,700
Total Expenses
$5,620
Mortgage P&I
82%
$3,043
Property Taxes
16%
$584
Home Insurance
6%
$217
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$925