Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.42% first-year return on $147k initial cash invested.
-29.42%
Cash On Cash
-0.92%
Cap Rate
-0.15
DSCR
$557
Rent
-$3,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$557 income − $4,169 expenses = $3,612 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
$557
Total Expenses
$4,169
Mortgage P&I
560%
$3,118
Property Taxes
70%
$390
Home Insurance
39%
$219
HOA
31%
$175
Property Management
15%
$84
CapEx
4%
$22
Vacancy
0%
$0
Maintenance
4%
$22
Other
25%
$139