Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.41% first-year return on $143k initial cash invested.
-16.41%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$3,351
Rent
-$1,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $5,307 expenses = $1,956 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,955
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$5,307
Mortgage P&I
91%
$3,048
Property Taxes
12%
$388
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838