Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.65% first-year return on $144k initial cash invested.
-14.65%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$4,144
Rent
-$1,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,144 income − $5,899 expenses = $1,755 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,144
Total Expenses
$5,899
Mortgage P&I
72%
$3,001
Property Taxes
17%
$698
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036