Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.27% first-year return on $147k initial cash invested.
-21.27%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,600
Rent
-$2,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $5,207 expenses = $2,607 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,146
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,600
Total Expenses
$5,207
Mortgage P&I
118%
$3,061
Property Taxes
26%
$688
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650