Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.19% first-year return on $145k initial cash invested.
-19.19%
Cash On Cash
2.25%
Cap Rate
0.34
DSCR
$3,767
Rent
-$2,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,767 income − $6,094 expenses = $2,327 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,071
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,767
Total Expenses
$6,094
Mortgage P&I
88%
$3,313
Property Taxes
19%
$703
Home Insurance
6%
$219
HOA
1%
$50
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942