Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.17% first-year return on $147k initial cash invested.
-15.17%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$3,680
Rent
-$1,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,680 income − $5,537 expenses = $1,857 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,139
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,680
Total Expenses
$5,537
Mortgage P&I
85%
$3,121
Property Taxes
10%
$367
Home Insurance
7%
$254
HOA
1%
$29
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920