Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.51% first-year return on $146k initial cash invested.
-23.51%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$1,754
Rent
-$2,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,754 income − $4,616 expenses = $2,862 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,098
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,754
Total Expenses
$4,616
Mortgage P&I
173%
$3,038
Property Taxes
29%
$517
Home Insurance
13%
$220
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438