Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.76% first-year return on $146k initial cash invested.
-25.76%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$2,330
Rent
-$3,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $5,467 expenses = $3,137 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,102
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,330
Total Expenses
$5,467
Mortgage P&I
127%
$2,963
Property Taxes
49%
$1,147
Home Insurance
9%
$219
HOA
1%
$20
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582