Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.96% first-year return on $147k initial cash invested.
-8.96%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$4,684
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,684 income − $5,783 expenses = $1,099 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,684
Total Expenses
$5,783
Mortgage P&I
66%
$3,089
Property Taxes
1%
$38
Home Insurance
5%
$228
HOA
4%
$180
Property Management
15%
$703
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,171