Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.56% first-year return on $147k initial cash invested.
-9.56%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$4,533
Rent
-$1,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,533 income − $5,701 expenses = $1,168 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,121
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,533
Total Expenses
$5,701
Mortgage P&I
67%
$3,034
Property Taxes
6%
$264
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,133