Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.27% first-year return on $147k initial cash invested.
-18.27%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$3,083
Rent
-$2,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,083 income − $5,323 expenses = $2,240 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,149
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,083
Total Expenses
$5,323
Mortgage P&I
99%
$3,055
Property Taxes
18%
$570
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771