Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.76% first-year return on $145k initial cash invested.
-22.76%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$2,808
Rent
-$2,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $5,550 expenses = $2,742 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,027
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$5,550
Mortgage P&I
108%
$3,024
Property Taxes
35%
$969
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702