Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.62% first-year return on $144k initial cash invested.
-23.62%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,429
Rent
-$2,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,429 income − $5,258 expenses = $2,829 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
$2,429
Total Expenses
$5,258
Mortgage P&I
126%
$3,057
Property Taxes
34%
$817
Home Insurance
9%
$219
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607