Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.72% first-year return on $147k initial cash invested.
-19.72%
Cash On Cash
1.11%
Cap Rate
0.2
DSCR
$1,923
Rent
-$2,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,923 income − $4,341 expenses = $2,418 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,149
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,923
Total Expenses
$4,341
Mortgage P&I
151%
$2,909
Property Taxes
15%
$294
Home Insurance
11%
$215
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$481