Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.4% first-year return on $144k initial cash invested.
-11.4%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$5,141
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,141 income − $6,506 expenses = $1,365 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%
$5,983
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,141
Total Expenses
$6,506
Mortgage P&I
58%
$2,963
Property Taxes
17%
$860
Home Insurance
4%
$215
HOA
0%
$0
Property Management
15%
$771
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,285