Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.01% first-year return on $146k initial cash invested.
-20.01%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$3,032
Rent
-$2,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $5,474 expenses = $2,442 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,118
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,032
Total Expenses
$5,474
Mortgage P&I
102%
$3,090
Property Taxes
19%
$566
Home Insurance
7%
$215
HOA
5%
$148
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758