Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.63% first-year return on $147k initial cash invested.
-24.63%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,222
Rent
-$3,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $5,232 expenses = $3,010 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,126
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$5,232
Mortgage P&I
136%
$3,018
Property Taxes
41%
$902
Home Insurance
11%
$245
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556