Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.91% first-year return on $147k initial cash invested.
-18.91%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$2,524
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,524 income − $4,834 expenses = $2,310 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,125
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,524
Total Expenses
$4,834
Mortgage P&I
120%
$3,020
Property Taxes
15%
$374
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631