Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.85% first-year return on $146k initial cash invested.
-25.85%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$1,528
Rent
-$3,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,528 income − $4,672 expenses = $3,144 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
$1,528
Total Expenses
$4,672
Mortgage P&I
195%
$2,984
Property Taxes
48%
$735
Home Insurance
14%
$220
HOA
0%
$0
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382