Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.97% first-year return on $144k initial cash invested.
-23.97%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,147
Rent
-$2,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $5,021 expenses = $2,874 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
$2,147
Total Expenses
$5,021
Mortgage P&I
140%
$2,995
Property Taxes
36%
$775
Home Insurance
10%
$220
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537