Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.26% first-year return on $147k initial cash invested.
-24.26%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$1,500
Rent
-$2,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,500 income − $4,469 expenses = $2,969 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,137
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,500
Total Expenses
$4,469
Mortgage P&I
198%
$2,976
Property Taxes
37%
$551
Home Insurance
15%
$222
HOA
0%
$0
Property Management
15%
$225
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$375