Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27% first-year return on $145k initial cash invested.
-27%
Cash On Cash
-0.46%
Cap Rate
-0.08
DSCR
$775
Rent
-$3,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$775 income − $4,046 expenses = $3,271 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,066
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$775
Total Expenses
$4,046
Mortgage P&I
388%
$3,005
Property Taxes
57%
$440
Home Insurance
28%
$219
HOA
1%
$10
Property Management
15%
$116
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$194