Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.97% first-year return on $146k initial cash invested.
-16.97%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$3,247
Rent
-$2,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,247 income − $5,314 expenses = $2,067 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,105
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,247
Total Expenses
$5,314
Mortgage P&I
93%
$3,034
Property Taxes
15%
$487
Home Insurance
7%
$234
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812