Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.53% first-year return on $144k initial cash invested.
-17.53%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$2,558
Rent
-$2,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $4,667 expenses = $2,109 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,018
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$4,667
Mortgage P&I
118%
$3,023
Property Taxes
10%
$258
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640