Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.83% first-year return on $147k initial cash invested.
-22.83%
Cash On Cash
0.5%
Cap Rate
0.09
DSCR
$1,835
Rent
-$2,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,835 income − $4,629 expenses = $2,794 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
$1,835
Total Expenses
$4,629
Mortgage P&I
162%
$2,976
Property Taxes
30%
$551
Home Insurance
12%
$222
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$459