Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.77% first-year return on $145k initial cash invested.
-17.77%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$2,551
Rent
-$2,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $4,692 expenses = $2,141 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,026
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,551
Total Expenses
$4,692
Mortgage P&I
118%
$3,008
Property Taxes
9%
$242
Home Insurance
9%
$217
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638