Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.42% first-year return on $146k initial cash invested.
-15.42%
Cash On Cash
2.94%
Cap Rate
0.46
DSCR
$3,444
Rent
-$1,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,444 income − $5,326 expenses = $1,882 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,117
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,444
Total Expenses
$5,326
Mortgage P&I
94%
$3,242
Property Taxes
6%
$191
Home Insurance
7%
$226
HOA
0%
$13
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861