Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.68% first-year return on $146k initial cash invested.
-15.68%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$3,754
Rent
-$1,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $5,659 expenses = $1,905 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
$3,754
Total Expenses
$5,659
Mortgage P&I
81%
$3,046
Property Taxes
16%
$593
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938