Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.22% first-year return on $144k initial cash invested.
-15.22%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$3,617
Rent
-$1,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,617 income − $5,444 expenses = $1,827 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,003
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,617
Total Expenses
$5,444
Mortgage P&I
82%
$2,974
Property Taxes
14%
$519
Home Insurance
6%
$214
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904