Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.12% first-year return on $147k initial cash invested.
-25.12%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$1,173
Rent
-$3,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,173 income − $4,246 expenses = $3,073 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
$1,173
Total Expenses
$4,246
Mortgage P&I
261%
$3,057
Property Taxes
35%
$407
Home Insurance
19%
$219
HOA
0%
$0
Property Management
15%
$176
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$293