Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.28% first-year return on $147k initial cash invested.
-17.28%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$2,447
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,447 income − $4,559 expenses = $2,112 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,128
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,447
Total Expenses
$4,559
Mortgage P&I
126%
$3,086
Property Taxes
3%
$79
Home Insurance
9%
$219
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612