Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.62% first-year return on $146k initial cash invested.
-11.62%
Cash On Cash
4.09%
Cap Rate
0.63
DSCR
$4,518
Rent
-$1,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,518 income − $5,928 expenses = $1,410 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,077
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,518
Total Expenses
$5,928
Mortgage P&I
73%
$3,302
Property Taxes
5%
$236
Home Insurance
5%
$220
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130