Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.95% first-year return on $144k initial cash invested.
-21.95%
Cash On Cash
1.56%
Cap Rate
0.24
DSCR
$2,944
Rent
-$2,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $5,578 expenses = $2,634 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$5,578
Mortgage P&I
112%
$3,296
Property Taxes
22%
$633
Home Insurance
7%
$210
HOA
1%
$25
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736