Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.29% first-year return on $145k initial cash invested.
-17.29%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$3,754
Rent
-$2,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $5,842 expenses = $2,088 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,043
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,754
Total Expenses
$5,842
Mortgage P&I
79%
$2,980
Property Taxes
19%
$719
Home Insurance
6%
$220
HOA
3%
$122
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938