Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.52% first-year return on $147k initial cash invested.
-22.52%
Cash On Cash
0.61%
Cap Rate
0.11
DSCR
$2,440
Rent
-$2,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $5,206 expenses = $2,766 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,162
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,440
Total Expenses
$5,206
Mortgage P&I
122%
$2,982
Property Taxes
27%
$655
Home Insurance
9%
$228
HOA
7%
$169
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610