Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.94% first-year return on $147k initial cash invested.
-16.94%
Cash On Cash
2.45%
Cap Rate
0.39
DSCR
$3,663
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $5,737 expenses = $2,074 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,140
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,663
Total Expenses
$5,737
Mortgage P&I
87%
$3,183
Property Taxes
16%
$578
Home Insurance
6%
$217
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916