Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.2% first-year return on $146k initial cash invested.
-11.2%
Cash On Cash
3.83%
Cap Rate
0.62
DSCR
$4,543
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,543 income − $5,910 expenses = $1,367 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,543
Total Expenses
$5,910
Mortgage P&I
69%
$3,138
Property Taxes
8%
$376
Home Insurance
5%
$215
HOA
0%
$0
Property Management
15%
$681
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136