Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.65% first-year return on $145k initial cash invested.
-23.65%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$2,126
Rent
-$2,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $4,984 expenses = $2,858 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
$2,126
Total Expenses
$4,984
Mortgage P&I
141%
$2,998
Property Taxes
34%
$724
Home Insurance
10%
$220
HOA
1%
$21
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532