Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.32% first-year return on $146k initial cash invested.
-24.32%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$2,188
Rent
-$2,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $5,154 expenses = $2,966 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
$2,188
Total Expenses
$5,154
Mortgage P&I
142%
$3,097
Property Taxes
36%
$786
Home Insurance
10%
$220
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$547