Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.29% first-year return on $144k initial cash invested.
-11.29%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$4,388
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,388 income − $5,746 expenses = $1,358 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,019
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,388
Total Expenses
$5,746
Mortgage P&I
67%
$2,938
Property Taxes
6%
$284
Home Insurance
5%
$234
HOA
4%
$183
Property Management
15%
$658
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,097