Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.45% first-year return on $144k initial cash invested.
-8.45%
Cash On Cash
4.22%
Cap Rate
0.72
DSCR
$4,448
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,448 income − $5,462 expenses = $1,014 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,448
Total Expenses
$5,462
Mortgage P&I
66%
$2,944
Property Taxes
4%
$173
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,112