Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.74% first-year return on $146k initial cash invested.
-16.74%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$3,508
Rent
-$2,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,508 income − $5,541 expenses = $2,033 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,084
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,508
Total Expenses
$5,541
Mortgage P&I
87%
$3,046
Property Taxes
17%
$593
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877