Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.35% first-year return on $144k initial cash invested.
-12.35%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$3,331
Rent
-$1,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,331 income − $4,813 expenses = $1,482 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,331
Total Expenses
$4,813
Mortgage P&I
87%
$2,901
Property Taxes
3%
$103
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833