Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.87% first-year return on $147k initial cash invested.
-15.87%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$3,904
Rent
-$1,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,904 income − $5,853 expenses = $1,949 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,159
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,904
Total Expenses
$5,853
Mortgage P&I
78%
$3,049
Property Taxes
16%
$632
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976