Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.93% first-year return on $147k initial cash invested.
-22.93%
Cash On Cash
0.98%
Cap Rate
0.15
DSCR
$1,496
Rent
-$2,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,496 income − $4,303 expenses = $2,807 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,138
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,496
Total Expenses
$4,303
Mortgage P&I
217%
$3,248
Property Taxes
8%
$127
Home Insurance
14%
$210
HOA
0%
$0
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374