Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.38% first-year return on $146k initial cash invested.
-14.38%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$3,053
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,053 income − $4,804 expenses = $1,751 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,053
Total Expenses
$4,804
Mortgage P&I
99%
$3,021
Property Taxes
3%
$104
Home Insurance
7%
$214
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763