Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.67% first-year return on $146k initial cash invested.
-25.67%
Cash On Cash
0%
Cap Rate
0
DSCR
$1,861
Rent
-$3,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,861 income − $4,977 expenses = $3,116 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,080
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,861
Total Expenses
$4,977
Mortgage P&I
164%
$3,044
Property Taxes
45%
$831
Home Insurance
11%
$210
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465