Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.98% first-year return on $146k initial cash invested.
-18.98%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$2,983
Rent
-$2,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,983 income − $5,289 expenses = $2,306 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
$2,983
Total Expenses
$5,289
Mortgage P&I
102%
$3,046
Property Taxes
20%
$593
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746