Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.25% first-year return on $144k initial cash invested.
-19.25%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,508
Rent
-$2,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $4,815 expenses = $2,307 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$4,815
Mortgage P&I
119%
$2,987
Property Taxes
15%
$370
Home Insurance
9%
$215
HOA
2%
$40
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627