Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.27% first-year return on $146k initial cash invested.
-26.27%
Cash On Cash
-0.15%
Cap Rate
-0.02
DSCR
$1,723
Rent
-$3,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,723 income − $4,912 expenses = $3,189 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
$1,723
Total Expenses
$4,912
Mortgage P&I
177%
$3,044
Property Taxes
48%
$831
Home Insurance
12%
$210
HOA
0%
$0
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$431