Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.59% first-year return on $144k initial cash invested.
-16.59%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$2,715
Rent
-$1,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $4,705 expenses = $1,990 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,715
Total Expenses
$4,705
Mortgage P&I
111%
$3,022
Property Taxes
6%
$169
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679