Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.98% first-year return on $147k initial cash invested.
-19.98%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$2,035
Rent
-$2,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $4,476 expenses = $2,441 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,123
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,035
Total Expenses
$4,476
Mortgage P&I
151%
$3,082
Property Taxes
10%
$198
Home Insurance
11%
$220
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509