Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.87% first-year return on $145k initial cash invested.
-33.87%
Cash On Cash
-1.5%
Cap Rate
-0.23
DSCR
$776
Rent
-$4,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$776 income − $4,864 expenses = $4,088 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,040
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$776
Total Expenses
$4,864
Mortgage P&I
426%
$3,303
Property Taxes
126%
$979
Home Insurance
27%
$210
HOA
0%
$0
Property Management
15%
$116
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$194