Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.97% first-year return on $146k initial cash invested.
-15.97%
Cash On Cash
2.11%
Cap Rate
0.37
DSCR
$2,659
Rent
-$1,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,659 income − $4,597 expenses = $1,938 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,078
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,659
Total Expenses
$4,597
Mortgage P&I
109%
$2,899
Property Taxes
8%
$203
Home Insurance
8%
$219
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665