Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.53% first-year return on $144k initial cash invested.
-19.53%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$3,404
Rent
-$2,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $5,748 expenses = $2,344 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,001
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,404
Total Expenses
$5,748
Mortgage P&I
89%
$3,046
Property Taxes
25%
$835
Home Insurance
6%
$208
HOA
1%
$25
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851