Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.08% first-year return on $144k initial cash invested.
-13.08%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$4,012
Rent
-$1,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,012 income − $5,581 expenses = $1,569 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,996
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,012
Total Expenses
$5,581
Mortgage P&I
75%
$3,012
Property Taxes
10%
$421
Home Insurance
5%
$219
HOA
0%
$4
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,003