Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.34% first-year return on $145k initial cash invested.
-16.34%
Cash On Cash
2.16%
Cap Rate
0.38
DSCR
$4,317
Rent
-$1,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,317 income − $6,289 expenses = $1,972 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,038
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,317
Total Expenses
$6,289
Mortgage P&I
67%
$2,886
Property Taxes
26%
$1,138
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,079