Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.26% first-year return on $145k initial cash invested.
-14.26%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$4,835
Rent
-$1,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,835 income − $6,557 expenses = $1,722 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,041
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,835
Total Expenses
$6,557
Mortgage P&I
62%
$2,983
Property Taxes
21%
$1,027
Home Insurance
5%
$227
HOA
0%
$0
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,209