Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.04% first-year return on $145k initial cash invested.
-19.04%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$2,151
Rent
-$2,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,151 income − $4,457 expenses = $2,306 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,063
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,151
Total Expenses
$4,457
Mortgage P&I
137%
$2,954
Property Taxes
12%
$252
Home Insurance
10%
$218
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538