Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.64% first-year return on $144k initial cash invested.
-19.64%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$2,942
Rent
-$2,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $5,294 expenses = $2,352 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,987
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$5,294
Mortgage P&I
105%
$3,103
Property Taxes
19%
$564
Home Insurance
7%
$214
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736