Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.55% first-year return on $142k initial cash invested.
-18.55%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$3,545
Rent
-$2,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,545 income − $5,735 expenses = $2,190 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,545
Total Expenses
$5,735
Mortgage P&I
84%
$2,981
Property Taxes
20%
$726
Home Insurance
6%
$206
HOA
3%
$120
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886