Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.25% first-year return on $145k initial cash invested.
-15.25%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$4,096
Rent
-$1,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,096 income − $5,939 expenses = $1,843 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
$4,096
Total Expenses
$5,939
Mortgage P&I
74%
$3,051
Property Taxes
7%
$275
Home Insurance
5%
$212
HOA
11%
$435
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024