Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.14% first-year return on $144k initial cash invested.
-26.14%
Cash On Cash
0%
Cap Rate
0
DSCR
$1,852
Rent
-$3,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,852 income − $4,982 expenses = $3,130 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,986
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,852
Total Expenses
$4,982
Mortgage P&I
165%
$3,057
Property Taxes
44%
$817
Home Insurance
12%
$219
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$463