Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.78% first-year return on $146k initial cash invested.
-17.78%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$2,918
Rent
-$2,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $5,085 expenses = $2,167 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,107
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,918
Total Expenses
$5,085
Mortgage P&I
104%
$3,031
Property Taxes
15%
$435
Home Insurance
7%
$217
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730