Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.61% first-year return on $144k initial cash invested.
-8.61%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$5,005
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,005 income − $6,041 expenses = $1,036 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
$5,005
Total Expenses
$6,041
Mortgage P&I
59%
$2,938
Property Taxes
6%
$284
Home Insurance
5%
$234
HOA
4%
$183
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,251