Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.27% first-year return on $144k initial cash invested.
-14.27%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$3,265
Rent
-$1,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,265 income − $4,977 expenses = $1,712 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,265
Total Expenses
$4,977
Mortgage P&I
91%
$2,976
Property Taxes
7%
$223
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816