Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.24% first-year return on $146k initial cash invested.
-17.24%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$2,990
Rent
-$2,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,990 income − $5,090 expenses = $2,100 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,105
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,990
Total Expenses
$5,090
Mortgage P&I
104%
$3,119
Property Taxes
10%
$302
Home Insurance
7%
$219
HOA
0%
$14
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748