Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.63% first-year return on $144k initial cash invested.
-14.63%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$3,863
Rent
-$1,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,863 income − $5,615 expenses = $1,752 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,984
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,863
Total Expenses
$5,615
Mortgage P&I
79%
$3,045
Property Taxes
12%
$480
Home Insurance
5%
$210
HOA
1%
$25
Property Management
15%
$579
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$966