Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.78% first-year return on $147k initial cash invested.
-26.78%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$1,602
Rent
-$3,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,602 income − $4,876 expenses = $3,274 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,130
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,602
Total Expenses
$4,876
Mortgage P&I
210%
$3,364
Property Taxes
32%
$519
Home Insurance
14%
$217
HOA
1%
$8
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400