Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.8% first-year return on $147k initial cash invested.
-13.8%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$3,689
Rent
-$1,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,689 income − $5,382 expenses = $1,693 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,151
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,689
Total Expenses
$5,382
Mortgage P&I
84%
$3,095
Property Taxes
9%
$324
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922