Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.58% first-year return on $145k initial cash invested.
-16.58%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$4,281
Rent
-$1,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,281 income − $6,278 expenses = $1,997 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,027
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,281
Total Expenses
$6,278
Mortgage P&I
72%
$3,103
Property Taxes
21%
$907
Home Insurance
5%
$214
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070