Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.97% first-year return on $144k initial cash invested.
-8.97%
Cash On Cash
3.94%
Cap Rate
0.68
DSCR
$4,178
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,178 income − $5,253 expenses = $1,075 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,178
Total Expenses
$5,253
Mortgage P&I
69%
$2,875
Property Taxes
4%
$163
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044