Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.12% first-year return on $146k initial cash invested.
-13.12%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$3,894
Rent
-$1,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,894 income − $5,489 expenses = $1,595 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,088
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,894
Total Expenses
$5,489
Mortgage P&I
80%
$3,105
Property Taxes
8%
$297
Home Insurance
6%
$217
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974