Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.51% first-year return on $147k initial cash invested.
-13.51%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$3,989
Rent
-$1,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,989 income − $5,645 expenses = $1,656 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,147
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,989
Total Expenses
$5,645
Mortgage P&I
78%
$3,097
Property Taxes
6%
$222
Home Insurance
5%
$186
HOA
6%
$225
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$997