Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.45% first-year return on $146k initial cash invested.
-23.45%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$2,935
Rent
-$2,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,935 income − $5,778 expenses = $2,843 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
$2,935
Total Expenses
$5,778
Mortgage P&I
102%
$2,998
Property Taxes
39%
$1,153
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734