Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.65% first-year return on $144k initial cash invested.
-11.65%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$4,484
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,484 income − $5,878 expenses = $1,394 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,979
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,484
Total Expenses
$5,878
Mortgage P&I
67%
$2,985
Property Taxes
12%
$526
Home Insurance
5%
$215
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,121