Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.88% first-year return on $144k initial cash invested.
-10.88%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$3,893
Rent
-$1,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,893 income − $5,198 expenses = $1,305 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,893
Total Expenses
$5,198
Mortgage P&I
78%
$3,018
Property Taxes
3%
$101
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973