Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.62% first-year return on $144k initial cash invested.
-22.62%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$3,174
Rent
-$2,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $5,897 expenses = $2,723 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,021
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,174
Total Expenses
$5,897
Mortgage P&I
93%
$2,945
Property Taxes
36%
$1,139
Home Insurance
7%
$219
HOA
2%
$70
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794