Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.25% first-year return on $144k initial cash invested.
-22.25%
Cash On Cash
0.62%
Cap Rate
0.11
DSCR
$1,818
Rent
-$2,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,818 income − $4,486 expenses = $2,668 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,996
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,818
Total Expenses
$4,486
Mortgage P&I
160%
$2,906
Property Taxes
27%
$497
Home Insurance
12%
$210
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454