Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.59% first-year return on $145k initial cash invested.
-21.59%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$2,080
Rent
-$2,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $4,680 expenses = $2,600 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
$2,080
Total Expenses
$4,680
Mortgage P&I
149%
$3,094
Property Taxes
17%
$345
Home Insurance
12%
$243
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520