Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.85% first-year return on $147k initial cash invested.
-21.85%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$2,815
Rent
-$2,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,815 income − $5,485 expenses = $2,670 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,124
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,815
Total Expenses
$5,485
Mortgage P&I
104%
$2,940
Property Taxes
22%
$611
Home Insurance
9%
$254
HOA
12%
$328
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704