Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.91% first-year return on $146k initial cash invested.
-24.91%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$1,761
Rent
-$3,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,761 income − $4,790 expenses = $3,029 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,090
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,761
Total Expenses
$4,790
Mortgage P&I
188%
$3,309
Property Taxes
21%
$364
Home Insurance
13%
$222
HOA
3%
$51
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440