Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.46% first-year return on $147k initial cash invested.
-18.46%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$2,749
Rent
-$2,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,749 income − $5,018 expenses = $2,269 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,165
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,749
Total Expenses
$5,018
Mortgage P&I
113%
$3,102
Property Taxes
14%
$378
Home Insurance
8%
$219
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687