Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.53% first-year return on $144k initial cash invested.
-24.53%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$1,282
Rent
-$2,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,282 income − $4,235 expenses = $2,953 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,022
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,282
Total Expenses
$4,235
Mortgage P&I
229%
$2,937
Property Taxes
37%
$474
Home Insurance
16%
$210
HOA
0%
$0
Property Management
15%
$192
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$320