Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.96% first-year return on $145k initial cash invested.
-18.96%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$2,224
Rent
-$2,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $4,510 expenses = $2,286 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,031
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,224
Total Expenses
$4,510
Mortgage P&I
133%
$2,963
Property Taxes
12%
$264
Home Insurance
10%
$215
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556