Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.56% first-year return on $144k initial cash invested.
-28.56%
Cash On Cash
-0.93%
Cap Rate
-0.16
DSCR
$690
Rent
-$3,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$690 income − $4,117 expenses = $3,427 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$690
Total Expenses
$4,117
Mortgage P&I
426%
$2,936
Property Taxes
93%
$639
Home Insurance
30%
$210
HOA
0%
$0
Property Management
15%
$104
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$172