Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.87% first-year return on $145k initial cash invested.
-20.87%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$1,935
Rent
-$2,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,935 income − $4,464 expenses = $2,529 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,068
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,935
Total Expenses
$4,464
Mortgage P&I
159%
$3,082
Property Taxes
10%
$185
Home Insurance
12%
$227
HOA
2%
$42
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484