Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.18% first-year return on $146k initial cash invested.
-16.18%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$3,580
Rent
-$1,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,580 income − $5,555 expenses = $1,975 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,117
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,580
Total Expenses
$5,555
Mortgage P&I
85%
$3,055
Property Taxes
13%
$462
Home Insurance
6%
$219
HOA
3%
$101
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$895