Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.67% first-year return on $146k initial cash invested.
-17.67%
Cash On Cash
2.17%
Cap Rate
0.35
DSCR
$3,008
Rent
-$2,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $5,153 expenses = $2,145 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,080
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,008
Total Expenses
$5,153
Mortgage P&I
104%
$3,122
Property Taxes
12%
$375
Home Insurance
7%
$213
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752