Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.83% first-year return on $144k initial cash invested.
-19.83%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$2,622
Rent
-$2,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $4,998 expenses = $2,376 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
$2,622
Total Expenses
$4,998
Mortgage P&I
116%
$3,044
Property Taxes
19%
$485
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656