Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.14% first-year return on $144k initial cash invested.
-11.14%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$4,115
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,115 income − $5,451 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,993
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,115
Total Expenses
$5,451
Mortgage P&I
72%
$2,968
Property Taxes
7%
$271
Home Insurance
6%
$236
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,029