Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.51% first-year return on $144k initial cash invested.
-22.51%
Cash On Cash
1.29%
Cap Rate
0.2
DSCR
$2,758
Rent
-$2,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $5,458 expenses = $2,700 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,998
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,758
Total Expenses
$5,458
Mortgage P&I
117%
$3,236
Property Taxes
21%
$585
Home Insurance
8%
$210
HOA
4%
$103
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690