Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.09% first-year return on $144k initial cash invested.
-21.09%
Cash On Cash
1.39%
Cap Rate
0.22
DSCR
$2,869
Rent
-$2,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,869 income − $5,397 expenses = $2,528 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,991
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,869
Total Expenses
$5,397
Mortgage P&I
108%
$3,105
Property Taxes
20%
$585
Home Insurance
7%
$210
HOA
4%
$120
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717