Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.35% first-year return on $147k initial cash invested.
-18.35%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,221
Rent
-$2,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,221 income − $5,463 expenses = $2,242 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%
$6,126
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,221
Total Expenses
$5,463
Mortgage P&I
96%
$3,092
Property Taxes
19%
$606
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805