Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.98% first-year return on $145k initial cash invested.
-15.98%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$3,735
Rent
-$1,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,735 income − $5,660 expenses = $1,925 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,026
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,735
Total Expenses
$5,660
Mortgage P&I
80%
$2,990
Property Taxes
15%
$566
Home Insurance
6%
$219
HOA
2%
$93
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934