Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.39% first-year return on $146k initial cash invested.
-12.39%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$4,610
Rent
-$1,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,610 income − $6,119 expenses = $1,509 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,610
Total Expenses
$6,119
Mortgage P&I
67%
$3,074
Property Taxes
11%
$519
Home Insurance
5%
$214
HOA
2%
$100
Property Management
15%
$692
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,152