Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.01% first-year return on $145k initial cash invested.
-14.01%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$3,270
Rent
-$1,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $4,966 expenses = $1,696 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,059
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,270
Total Expenses
$4,966
Mortgage P&I
92%
$3,024
Property Taxes
5%
$148
Home Insurance
7%
$224
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818