Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.3% first-year return on $145k initial cash invested.
-16.3%
Cash On Cash
2.14%
Cap Rate
0.37
DSCR
$3,190
Rent
-$1,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,190 income − $5,154 expenses = $1,964 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,190
Total Expenses
$5,154
Mortgage P&I
91%
$2,909
Property Taxes
16%
$505
Home Insurance
7%
$208
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798