Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.7% first-year return on $145k initial cash invested.
-25.7%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$1,781
Rent
-$3,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,781 income − $4,893 expenses = $3,112 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,062
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,781
Total Expenses
$4,893
Mortgage P&I
174%
$3,102
Property Taxes
35%
$631
Home Insurance
17%
$306
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$445