Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.71% first-year return on $146k initial cash invested.
-24.71%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$3,965
Rent
-$3,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,965 income − $6,975 expenses = $3,010 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,103
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,965
Total Expenses
$6,975
Mortgage P&I
76%
$3,017
Property Taxes
47%
$1,844
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991