Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.85% first-year return on $145k initial cash invested.
-16.85%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$3,722
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,722 income − $5,759 expenses = $2,037 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,050
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,722
Total Expenses
$5,759
Mortgage P&I
82%
$3,051
Property Taxes
7%
$275
Home Insurance
6%
$212
HOA
12%
$435
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930