Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.01% first-year return on $145k initial cash invested.
-26.01%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$1,710
Rent
-$3,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $4,859 expenses = $3,149 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,062
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,710
Total Expenses
$4,859
Mortgage P&I
181%
$3,102
Property Taxes
37%
$631
Home Insurance
18%
$306
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428