Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.01% first-year return on $144k initial cash invested.
-24.01%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,895
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,895 income − $4,776 expenses = $2,881 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
$1,895
Total Expenses
$4,776
Mortgage P&I
156%
$2,959
Property Taxes
29%
$542
Home Insurance
13%
$237
HOA
7%
$128
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474