Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.54% first-year return on $144k initial cash invested.
-22.54%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$2,430
Rent
-$2,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $5,127 expenses = $2,697 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,979
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,430
Total Expenses
$5,127
Mortgage P&I
125%
$3,028
Property Taxes
24%
$590
Home Insurance
9%
$210
HOA
5%
$133
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608