Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.45% first-year return on $144k initial cash invested.
-19.45%
Cash On Cash
1.38%
Cap Rate
0.24
DSCR
$3,227
Rent
-$2,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,227 income − $5,560 expenses = $2,333 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,997
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,227
Total Expenses
$5,560
Mortgage P&I
90%
$2,896
Property Taxes
28%
$905
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807