Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.16% first-year return on $147k initial cash invested.
-21.16%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,298
Rent
-$2,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $4,893 expenses = $2,595 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,151
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,298
Total Expenses
$4,893
Mortgage P&I
132%
$3,022
Property Taxes
24%
$558
Home Insurance
9%
$210
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574