Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.39% first-year return on $145k initial cash invested.
-19.39%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$3,287
Rent
-$2,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,287 income − $5,625 expenses = $2,338 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,034
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,287
Total Expenses
$5,625
Mortgage P&I
91%
$2,983
Property Taxes
26%
$857
Home Insurance
6%
$208
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822