Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.56% first-year return on $144k initial cash invested.
-15.56%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$3,735
Rent
-$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,735 income − $5,602 expenses = $1,867 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,735
Total Expenses
$5,602
Mortgage P&I
77%
$2,881
Property Taxes
19%
$719
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934