Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.28% first-year return on $159k initial cash invested.
-11.28%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$4,579
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,579 income − $6,075 expenses = $1,496 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$123k
Closing costs
1%
$6,147
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$4,579
Total Expenses
$6,075
Mortgage P&I
69%
$3,171
Property Taxes
10%
$441
Home Insurance
5%
$215
HOA
1%
$50
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145