Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.57% first-year return on $151k initial cash invested.
-13.57%
Cash On Cash
3.17%
Cap Rate
0.51
DSCR
$3,970
Rent
-$1,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,970 income − $5,678 expenses = $1,708 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$121k
Closing costs
1%
$6,050
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,970
Total Expenses
$5,678
Mortgage P&I
79%
$3,145
Property Taxes
10%
$415
Home Insurance
5%
$212
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992