Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.42% first-year return on $147k initial cash invested.
-25.42%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$1,939
Rent
-$3,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $5,048 expenses = $3,109 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,131
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,939
Total Expenses
$5,048
Mortgage P&I
157%
$3,044
Property Taxes
43%
$841
Home Insurance
12%
$231
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485