Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.47% first-year return on $144k initial cash invested.
-20.47%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,072
Rent
-$2,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,072 income − $4,528 expenses = $2,456 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,072
Total Expenses
$4,528
Mortgage P&I
146%
$3,027
Property Taxes
12%
$256
Home Insurance
10%
$210
HOA
2%
$40
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518