Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.18% first-year return on $146k initial cash invested.
-30.18%
Cash On Cash
-1.31%
Cap Rate
-0.22
DSCR
$518
Rent
-$3,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$518 income − $4,189 expenses = $3,671 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,093
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$518
Total Expenses
$4,189
Mortgage P&I
576%
$2,984
Property Taxes
142%
$735
Home Insurance
42%
$220
HOA
0%
$0
Property Management
15%
$78
CapEx
4%
$21
Vacancy
0%
$0
Maintenance
4%
$21
Other
25%
$130