Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.85% first-year return on $146k initial cash invested.
-21.85%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$1,744
Rent
-$2,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,744 income − $4,401 expenses = $2,657 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
$1,744
Total Expenses
$4,401
Mortgage P&I
171%
$2,986
Property Taxes
19%
$332
Home Insurance
14%
$245
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436