Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.61% first-year return on $146k initial cash invested.
-22.61%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$1,566
Rent
-$2,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,566 income − $4,316 expenses = $2,750 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
$1,566
Total Expenses
$4,316
Mortgage P&I
191%
$2,986
Property Taxes
21%
$332
Home Insurance
16%
$245
HOA
0%
$0
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$392