Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.52% first-year return on $146k initial cash invested.
-24.52%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$2,141
Rent
-$2,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,141 income − $5,131 expenses = $2,990 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,112
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,141
Total Expenses
$5,131
Mortgage P&I
145%
$3,097
Property Taxes
37%
$786
Home Insurance
10%
$220
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$535