Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.82% first-year return on $144k initial cash invested.
-15.82%
Cash On Cash
3.03%
Cap Rate
0.47
DSCR
$4,153
Rent
-$1,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,153 income − $6,055 expenses = $1,902 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,015
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,153
Total Expenses
$6,055
Mortgage P&I
78%
$3,253
Property Taxes
14%
$594
Home Insurance
5%
$215
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038