Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.47% first-year return on $145k initial cash invested.
-18.47%
Cash On Cash
1.54%
Cap Rate
0.27
DSCR
$2,074
Rent
-$2,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $4,306 expenses = $2,232 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,050
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,074
Total Expenses
$4,306
Mortgage P&I
141%
$2,927
Property Taxes
8%
$172
Home Insurance
10%
$212
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518