Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.24% first-year return on $144k initial cash invested.
-25.24%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$1,854
Rent
-$3,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,854 income − $4,880 expenses = $3,026 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,993
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,854
Total Expenses
$4,880
Mortgage P&I
162%
$2,995
Property Taxes
42%
$775
Home Insurance
12%
$220
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464