Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.51% first-year return on $144k initial cash invested.
-13.51%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$3,375
Rent
-$1,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $4,992 expenses = $1,617 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,982
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$4,992
Mortgage P&I
88%
$2,961
Property Taxes
6%
$197
Home Insurance
6%
$214
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844