Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.59% first-year return on $146k initial cash invested.
-14.59%
Cash On Cash
2.52%
Cap Rate
0.44
DSCR
$2,905
Rent
-$1,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,905 income − $4,680 expenses = $1,775 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,095
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,905
Total Expenses
$4,680
Mortgage P&I
101%
$2,938
Property Taxes
1%
$37
Home Insurance
8%
$224
HOA
3%
$87
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726