Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.13% first-year return on $144k initial cash invested.
-25.13%
Cash On Cash
0.47%
Cap Rate
0.07
DSCR
$1,616
Rent
-$3,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,616 income − $4,631 expenses = $3,015 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,616
Total Expenses
$4,631
Mortgage P&I
197%
$3,186
Property Taxes
17%
$278
Home Insurance
13%
$210
HOA
11%
$181
Property Management
15%
$242
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404