Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.06% first-year return on $144k initial cash invested.
-19.06%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$3,216
Rent
-$2,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $5,504 expenses = $2,288 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,003
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$5,504
Mortgage P&I
93%
$2,989
Property Taxes
25%
$806
Home Insurance
5%
$165
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804