Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.39% first-year return on $145k initial cash invested.
-19.39%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$2,843
Rent
-$2,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,843 income − $5,181 expenses = $2,338 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,032
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,843
Total Expenses
$5,181
Mortgage P&I
107%
$3,029
Property Taxes
17%
$470
Home Insurance
8%
$217
HOA
4%
$100
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711