Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.47% first-year return on $146k initial cash invested.
-18.47%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$3,828
Rent
-$2,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,828 income − $6,079 expenses = $2,251 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
$3,828
Total Expenses
$6,079
Mortgage P&I
78%
$2,984
Property Taxes
27%
$1,038
Home Insurance
6%
$220
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957