Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.76% first-year return on $144k initial cash invested.
-19.76%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$3,058
Rent
-$2,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,058 income − $5,427 expenses = $2,369 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,995
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,058
Total Expenses
$5,427
Mortgage P&I
100%
$3,060
Property Taxes
11%
$348
Home Insurance
7%
$210
HOA
11%
$342
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764