Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.55% first-year return on $144k initial cash invested.
-17.55%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$3,275
Rent
-$2,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,275 income − $5,384 expenses = $2,109 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,011
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,275
Total Expenses
$5,384
Mortgage P&I
92%
$3,002
Property Taxes
19%
$618
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819