Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.45% first-year return on $146k initial cash invested.
-24.45%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$2,702
Rent
-$2,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $5,667 expenses = $2,965 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$121k
Closing costs
1%
$6,072
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$5,667
Mortgage P&I
111%
$2,998
Property Taxes
43%
$1,153
Home Insurance
8%
$219
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676