Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.37% first-year return on $144k initial cash invested.
-20.37%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$2,272
Rent
-$2,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $4,713 expenses = $2,441 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,272
Total Expenses
$4,713
Mortgage P&I
127%
$2,876
Property Taxes
24%
$536
Home Insurance
9%
$210
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568