Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.46% first-year return on $146k initial cash invested.
-23.46%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$2,658
Rent
-$2,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,658 income − $5,517 expenses = $2,859 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,106
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,658
Total Expenses
$5,517
Mortgage P&I
112%
$2,984
Property Taxes
39%
$1,038
Home Insurance
8%
$220
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664