Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.39% first-year return on $146k initial cash invested.
-20.39%
Cash On Cash
1.57%
Cap Rate
0.25
DSCR
$2,964
Rent
-$2,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,964 income − $5,452 expenses = $2,488 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
$2,964
Total Expenses
$5,452
Mortgage P&I
107%
$3,170
Property Taxes
19%
$575
Home Insurance
7%
$206
HOA
3%
$77
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741