Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.52% first-year return on $146k initial cash invested.
-23.52%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$2,098
Rent
-$2,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $4,956 expenses = $2,858 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,087
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,098
Total Expenses
$4,956
Mortgage P&I
144%
$3,020
Property Taxes
34%
$714
Home Insurance
10%
$215
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524