Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.5% first-year return on $147k initial cash invested.
-20.5%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$1,917
Rent
-$2,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,917 income − $4,421 expenses = $2,504 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
$1,917
Total Expenses
$4,421
Mortgage P&I
161%
$3,082
Property Taxes
10%
$198
Home Insurance
11%
$220
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479