Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.76% first-year return on $146k initial cash invested.
-15.76%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$3,327
Rent
-$1,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $5,243 expenses = $1,916 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,091
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,327
Total Expenses
$5,243
Mortgage P&I
89%
$2,976
Property Taxes
14%
$478
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832