Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.06% first-year return on $144k initial cash invested.
-23.06%
Cash On Cash
1.48%
Cap Rate
0.22
DSCR
$2,730
Rent
-$2,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $5,490 expenses = $2,760 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,982
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,730
Total Expenses
$5,490
Mortgage P&I
124%
$3,391
Property Taxes
21%
$579
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682