Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.86% first-year return on $146k initial cash invested.
-19.86%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$3,005
Rent
-$2,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,005 income − $5,421 expenses = $2,416 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,095
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,005
Total Expenses
$5,421
Mortgage P&I
103%
$3,099
Property Taxes
22%
$667
Home Insurance
7%
$213
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751