Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.36% first-year return on $145k initial cash invested.
-25.36%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$2,579
Rent
-$3,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,579 income − $5,646 expenses = $3,067 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,054
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,579
Total Expenses
$5,646
Mortgage P&I
118%
$3,032
Property Taxes
21%
$537
Home Insurance
8%
$217
HOA
24%
$622
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645