Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.62% first-year return on $145k initial cash invested.
-19.62%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$2,540
Rent
-$2,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $4,915 expenses = $2,375 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,061
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,540
Total Expenses
$4,915
Mortgage P&I
118%
$3,005
Property Taxes
11%
$276
Home Insurance
9%
$219
HOA
8%
$195
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635