Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.44% first-year return on $145k initial cash invested.
-15.44%
Cash On Cash
2.71%
Cap Rate
0.44
DSCR
$3,993
Rent
-$1,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,993 income − $5,859 expenses = $1,866 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,051
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,993
Total Expenses
$5,859
Mortgage P&I
77%
$3,073
Property Taxes
17%
$664
Home Insurance
5%
$205
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998