Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.06% first-year return on $144k initial cash invested.
-10.06%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$4,276
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,276 income − $5,481 expenses = $1,205 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,988
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,276
Total Expenses
$5,481
Mortgage P&I
69%
$2,929
Property Taxes
7%
$290
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,069