Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.27% first-year return on $145k initial cash invested.
-12.27%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$4,624
Rent
-$1,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,624 income − $6,102 expenses = $1,478 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%
$6,025
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,624
Total Expenses
$6,102
Mortgage P&I
64%
$2,980
Property Taxes
15%
$692
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,156