Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.24% first-year return on $144k initial cash invested.
-21.24%
Cash On Cash
1.83%
Cap Rate
0.28
DSCR
$3,438
Rent
-$2,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $5,993 expenses = $2,555 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,016
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$5,993
Mortgage P&I
97%
$3,334
Property Taxes
15%
$513
Home Insurance
6%
$214
HOA
8%
$280
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860