Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.92% first-year return on $146k initial cash invested.
-17.92%
Cash On Cash
2.04%
Cap Rate
0.33
DSCR
$3,058
Rent
-$2,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,058 income − $5,232 expenses = $2,174 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$121k
Closing costs
1%
$6,074
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,058
Total Expenses
$5,232
Mortgage P&I
101%
$3,083
Property Taxes
12%
$375
Home Insurance
8%
$240
HOA
2%
$67
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764