Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.82% first-year return on $147k initial cash invested.
-24.82%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$1,244
Rent
-$3,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,244 income − $4,281 expenses = $3,037 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,134
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,244
Total Expenses
$4,281
Mortgage P&I
246%
$3,057
Property Taxes
33%
$407
Home Insurance
18%
$219
HOA
0%
$0
Property Management
15%
$187
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$311