Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.44% first-year return on $147k initial cash invested.
-16.44%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$3,230
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $5,247 expenses = $2,017 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,153
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$5,247
Mortgage P&I
94%
$3,021
Property Taxes
14%
$450
Home Insurance
7%
$226
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808