Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.43% first-year return on $144k initial cash invested.
-22.43%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$1,936
Rent
-$2,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $4,624 expenses = $2,688 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,936
Total Expenses
$4,624
Mortgage P&I
150%
$2,907
Property Taxes
30%
$579
Home Insurance
11%
$210
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484