Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28% first-year return on $147k initial cash invested.
-28%
Cash On Cash
-0.55%
Cap Rate
-0.09
DSCR
$895
Rent
-$3,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$895 income − $4,332 expenses = $3,437 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,158
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$895
Total Expenses
$4,332
Mortgage P&I
348%
$3,118
Property Taxes
44%
$390
Home Insurance
24%
$219
HOA
20%
$175
Property Management
15%
$134
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$224