Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.09% first-year return on $145k initial cash invested.
-20.09%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$3,240
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $5,663 expenses = $2,423 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,035
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,240
Total Expenses
$5,663
Mortgage P&I
92%
$2,982
Property Taxes
15%
$484
Home Insurance
6%
$206
HOA
13%
$435
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810