Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.67% first-year return on $144k initial cash invested.
-17.67%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$2,780
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $4,900 expenses = $2,120 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,780
Total Expenses
$4,900
Mortgage P&I
110%
$3,058
Property Taxes
11%
$298
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695