Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.23% first-year return on $145k initial cash invested.
-19.23%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$2,626
Rent
-$2,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $4,942 expenses = $2,316 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$120k
Closing costs
1%
$6,024
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$4,942
Mortgage P&I
118%
$3,094
Property Taxes
13%
$345
Home Insurance
9%
$243
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656