Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.71% first-year return on $146k initial cash invested.
-18.71%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$3,411
Rent
-$2,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $5,689 expenses = $2,278 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
$3,411
Total Expenses
$5,689
Mortgage P&I
92%
$3,143
Property Taxes
20%
$691
Home Insurance
6%
$218
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853