Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.77% first-year return on $147k initial cash invested.
-14.77%
Cash On Cash
3.4%
Cap Rate
0.52
DSCR
$5,294
Rent
-$1,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,294 income − $7,102 expenses = $1,808 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,136
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,294
Total Expenses
$7,102
Mortgage P&I
63%
$3,333
Property Taxes
13%
$682
Home Insurance
5%
$245
HOA
6%
$300
Property Management
15%
$794
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,324