Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.81% first-year return on $144k initial cash invested.
-28.81%
Cash On Cash
-0.74%
Cap Rate
-0.12
DSCR
$243
Rent
-$3,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$243 income − $3,700 expenses = $3,457 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$243
Total Expenses
$3,700
Mortgage P&I
1265%
$3,075
Property Taxes
123%
$298
Home Insurance
86%
$210
HOA
0%
$0
Property Management
15%
$36
CapEx
4%
$10
Vacancy
0%
$0
Maintenance
4%
$10
Other
25%
$61