Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.13% first-year return on $146k initial cash invested.
-21.13%
Cash On Cash
1.38%
Cap Rate
0.22
DSCR
$2,791
Rent
-$2,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,791 income − $5,369 expenses = $2,578 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,115
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,791
Total Expenses
$5,369
Mortgage P&I
114%
$3,170
Property Taxes
21%
$575
Home Insurance
7%
$206
HOA
3%
$77
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698