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
2.56%
Cap Rate
0.45
DSCR
$3,402
Rent
-$1,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $5,149 expenses = $1,747 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,083
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$5,149
Mortgage P&I
86%
$2,911
Property Taxes
10%
$333
Home Insurance
6%
$215
HOA
2%
$58
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850