Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.01% first-year return on $144k initial cash invested.
-19.01%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$2,567
Rent
-$2,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,567 income − $4,845 expenses = $2,278 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
$2,567
Total Expenses
$4,845
Mortgage P&I
116%
$2,987
Property Taxes
14%
$370
Home Insurance
8%
$215
HOA
2%
$40
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642