Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.17% first-year return on $144k initial cash invested.
-26.17%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$1,395
Rent
-$3,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,395 income − $4,536 expenses = $3,141 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%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,395
Total Expenses
$4,536
Mortgage P&I
212%
$2,959
Property Taxes
39%
$542
Home Insurance
17%
$237
HOA
9%
$128
Property Management
15%
$209
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$349