Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.33% first-year return on $146k initial cash invested.
-11.33%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$4,993
Rent
-$1,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,993 income − $6,374 expenses = $1,381 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,106
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,993
Total Expenses
$6,374
Mortgage P&I
61%
$3,033
Property Taxes
15%
$727
Home Insurance
4%
$217
HOA
0%
$0
Property Management
15%
$749
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,248