Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.23% first-year return on $144k initial cash invested.
-16.23%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$3,047
Rent
-$1,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,047 income − $4,992 expenses = $1,945 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,989
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,047
Total Expenses
$4,992
Mortgage P&I
99%
$3,020
Property Taxes
10%
$299
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762