Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.69% first-year return on $147k initial cash invested.
-26.69%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$1,735
Rent
-$3,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,735 income − $4,997 expenses = $3,262 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
$1,735
Total Expenses
$4,997
Mortgage P&I
174%
$3,018
Property Taxes
52%
$902
Home Insurance
14%
$245
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$434