Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.67% first-year return on $145k initial cash invested.
-14.67%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$3,119
Rent
-$1,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,119 income − $4,894 expenses = $1,775 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,059
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,119
Total Expenses
$4,894
Mortgage P&I
97%
$3,024
Property Taxes
5%
$148
Home Insurance
7%
$224
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780