Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.42% first-year return on $144k initial cash invested.
-14.42%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$3,747
Rent
-$1,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,747 income − $5,477 expenses = $1,730 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,998
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$5,477
Mortgage P&I
83%
$3,099
Property Taxes
10%
$373
Home Insurance
6%
$206
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937