Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.23% first-year return on $144k initial cash invested.
-17.23%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$4,439
Rent
-$2,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,439 income − $6,506 expenses = $2,067 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%
$5,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,439
Total Expenses
$6,506
Mortgage P&I
66%
$2,928
Property Taxes
28%
$1,236
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110