Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.42% first-year return on $145k initial cash invested.
-23.42%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$2,179
Rent
-$2,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,179 income − $5,009 expenses = $2,830 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,049
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,179
Total Expenses
$5,009
Mortgage P&I
138%
$2,998
Property Taxes
33%
$724
Home Insurance
10%
$220
HOA
1%
$21
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545