Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.55% first-year return on $144k initial cash invested.
-18.55%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$3,797
Rent
-$2,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,797 income − $6,028 expenses = $2,231 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,014
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,797
Total Expenses
$6,028
Mortgage P&I
77%
$2,938
Property Taxes
19%
$709
Home Insurance
6%
$238
HOA
8%
$320
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$949