Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.26% first-year return on $147k initial cash invested.
-18.26%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$2,674
Rent
-$2,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $4,905 expenses = $2,231 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
$2,674
Total Expenses
$4,905
Mortgage P&I
113%
$3,020
Property Taxes
14%
$374
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668