Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.75% first-year return on $147k initial cash invested.
-25.75%
Cash On Cash
0%
Cap Rate
0
DSCR
$1,934
Rent
-$3,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,934 income − $5,089 expenses = $3,155 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,145
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,934
Total Expenses
$5,089
Mortgage P&I
159%
$3,076
Property Taxes
34%
$659
Home Insurance
11%
$217
HOA
11%
$209
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484