Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.38% first-year return on $146k initial cash invested.
-19.38%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$2,484
Rent
-$2,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $4,847 expenses = $2,363 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,112
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$4,847
Mortgage P&I
121%
$2,995
Property Taxes
18%
$441
Home Insurance
9%
$219
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621