Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.89% first-year return on $147k initial cash invested.
-23.89%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$1,841
Rent
-$2,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,841 income − $4,768 expenses = $2,927 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,144
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,841
Total Expenses
$4,768
Mortgage P&I
162%
$2,975
Property Taxes
37%
$690
Home Insurance
12%
$219
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460