Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.75% first-year return on $144k initial cash invested.
-20.75%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$1,978
Rent
-$2,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,978 income − $4,460 expenses = $2,482 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,978
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,978
Total Expenses
$4,460
Mortgage P&I
154%
$3,042
Property Taxes
13%
$259
Home Insurance
11%
$210
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494