Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.83% first-year return on $145k initial cash invested.
-22.83%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$1,706
Rent
-$2,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,706 income − $4,457 expenses = $2,751 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,029
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,706
Total Expenses
$4,457
Mortgage P&I
176%
$3,009
Property Taxes
24%
$411
Home Insurance
13%
$219
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426