Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.79% first-year return on $144k initial cash invested.
-19.79%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$2,200
Rent
-$2,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,200 income − $4,567 expenses = $2,367 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
$2,200
Total Expenses
$4,567
Mortgage P&I
138%
$3,042
Property Taxes
12%
$259
Home Insurance
10%
$210
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550