Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.75% first-year return on $146k initial cash invested.
-12.75%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$4,301
Rent
-$1,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,301 income − $5,853 expenses = $1,552 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,097
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,301
Total Expenses
$5,853
Mortgage P&I
71%
$3,037
Property Taxes
12%
$508
Home Insurance
5%
$231
HOA
0%
$13
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,075