Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.89% first-year return on $146k initial cash invested.
-10.89%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$4,891
Rent
-$1,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,891 income − $6,213 expenses = $1,322 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,082
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,891
Total Expenses
$6,213
Mortgage P&I
62%
$3,044
Property Taxes
12%
$610
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$734
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,223