Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.13% first-year return on $146k initial cash invested.
-20.13%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$2,666
Rent
-$2,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $5,118 expenses = $2,452 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$128k
Closing costs
1%
$6,390
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,666
Total Expenses
$5,118
Mortgage P&I
116%
$3,088
Property Taxes
20%
$526
Home Insurance
8%
$224
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666