Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.8% first-year return on $145k initial cash invested.
-17.8%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$2,727
Rent
-$2,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $4,880 expenses = $2,153 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,055
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$4,880
Mortgage P&I
110%
$3,009
Property Taxes
14%
$370
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682