Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.54% first-year return on $144k initial cash invested.
-16.54%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$2,794
Rent
-$1,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,794 income − $4,776 expenses = $1,982 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,794
Total Expenses
$4,776
Mortgage P&I
105%
$2,935
Property Taxes
10%
$290
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698