Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.59% first-year return on $144k initial cash invested.
-22.59%
Cash On Cash
1.6%
Cap Rate
0.24
DSCR
$2,768
Rent
-$2,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,768 income − $5,470 expenses = $2,702 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%
$5,977
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$5,470
Mortgage P&I
122%
$3,388
Property Taxes
19%
$539
Home Insurance
8%
$214
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692