Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.99% first-year return on $144k initial cash invested.
-18.99%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$2,698
Rent
-$2,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $4,981 expenses = $2,283 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,013
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,698
Total Expenses
$4,981
Mortgage P&I
109%
$2,935
Property Taxes
16%
$433
Home Insurance
8%
$228
HOA
3%
$90
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674