Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.16% first-year return on $147k initial cash invested.
-16.16%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$3,298
Rent
-$1,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $5,284 expenses = $1,986 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,164
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,298
Total Expenses
$5,284
Mortgage P&I
93%
$3,080
Property Taxes
10%
$336
Home Insurance
7%
$218
HOA
2%
$67
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824