Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.01% first-year return on $144k initial cash invested.
-26.01%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$1,919
Rent
-$3,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,919 income − $5,036 expenses = $3,117 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,992
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,919
Total Expenses
$5,036
Mortgage P&I
159%
$3,058
Property Taxes
35%
$666
Home Insurance
11%
$210
HOA
9%
$180
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480