Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.99% first-year return on $144k initial cash invested.
-20.99%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$1,340
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,340 income − $3,858 expenses = $2,518 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
$1,340
Total Expenses
$3,858
Mortgage P&I
216%
$2,901
Property Taxes
8%
$103
Home Insurance
16%
$210
HOA
0%
$0
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$335