Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.11% first-year return on $146k initial cash invested.
-22.11%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$1,985
Rent
-$2,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,985 income − $4,671 expenses = $2,686 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,086
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,985
Total Expenses
$4,671
Mortgage P&I
155%
$3,080
Property Taxes
21%
$424
Home Insurance
11%
$215
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496