Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.41% first-year return on $144k initial cash invested.
-21.41%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$2,536
Rent
-$2,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $5,101 expenses = $2,565 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,536
Total Expenses
$5,101
Mortgage P&I
124%
$3,148
Property Taxes
15%
$377
Home Insurance
8%
$210
HOA
6%
$150
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634