Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.64% first-year return on $147k initial cash invested.
-21.64%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$2,184
Rent
-$2,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $4,838 expenses = $2,654 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
$2,184
Total Expenses
$4,838
Mortgage P&I
138%
$3,022
Property Taxes
26%
$558
Home Insurance
10%
$210
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546