Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.91% first-year return on $145k initial cash invested.
-23.91%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$2,062
Rent
-$2,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $4,952 expenses = $2,890 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
$2,062
Total Expenses
$4,952
Mortgage P&I
145%
$2,998
Property Taxes
35%
$724
Home Insurance
11%
$220
HOA
1%
$21
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$516