Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.47% first-year return on $144k initial cash invested.
-24.47%
Cash On Cash
0.46%
Cap Rate
0.07
DSCR
$2,508
Rent
-$2,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $5,440 expenses = $2,932 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%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$5,440
Mortgage P&I
122%
$3,060
Property Taxes
39%
$967
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627