Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.47% first-year return on $147k initial cash invested.
-13.47%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$3,599
Rent
-$1,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,599 income − $5,253 expenses = $1,654 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,157
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,599
Total Expenses
$5,253
Mortgage P&I
85%
$3,075
Property Taxes
6%
$230
Home Insurance
6%
$220
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900