Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.54% first-year return on $146k initial cash invested.
-18.54%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$3,449
Rent
-$2,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,449 income − $5,707 expenses = $2,258 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,449
Total Expenses
$5,707
Mortgage P&I
91%
$3,143
Property Taxes
20%
$691
Home Insurance
6%
$218
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862