Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.16% first-year return on $144k initial cash invested.
-13.16%
Cash On Cash
3.39%
Cap Rate
0.55
DSCR
$4,085
Rent
-$1,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,085 income − $5,661 expenses = $1,576 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,986
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,085
Total Expenses
$5,661
Mortgage P&I
76%
$3,106
Property Taxes
6%
$260
Home Insurance
5%
$210
HOA
3%
$125
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,021