Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.01% first-year return on $146k initial cash invested.
-13.01%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$3,431
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,431 income − $5,015 expenses = $1,584 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,101
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,431
Total Expenses
$5,015
Mortgage P&I
87%
$2,969
Property Taxes
5%
$165
Home Insurance
6%
$219
HOA
0%
$15
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858