Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.91% first-year return on $145k initial cash invested.
-27.91%
Cash On Cash
-0.7%
Cap Rate
-0.12
DSCR
$564
Rent
-$3,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$564 income − $3,946 expenses = $3,382 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
$564
Total Expenses
$3,946
Mortgage P&I
533%
$3,005
Property Taxes
78%
$440
Home Insurance
39%
$219
HOA
2%
$10
Property Management
15%
$85
CapEx
4%
$23
Vacancy
0%
$0
Maintenance
4%
$23
Other
25%
$141