Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.96% first-year return on $144k initial cash invested.
-22.96%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$1,902
Rent
-$2,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $4,653 expenses = $2,751 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
$1,902
Total Expenses
$4,653
Mortgage P&I
158%
$3,001
Property Taxes
28%
$529
Home Insurance
11%
$210
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476