Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.9% first-year return on $144k initial cash invested.
-18.9%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$2,833
Rent
-$2,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,833 income − $5,098 expenses = $2,265 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,833
Total Expenses
$5,098
Mortgage P&I
107%
$3,044
Property Taxes
17%
$485
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708