Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.71% first-year return on $146k initial cash invested.
-13.71%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$3,755
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,755 income − $5,421 expenses = $1,666 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
$3,755
Total Expenses
$5,421
Mortgage P&I
83%
$3,105
Property Taxes
8%
$297
Home Insurance
6%
$217
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$939