Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.39% first-year return on $142k initial cash invested.
-19.39%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$3,352
Rent
-$2,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,352 income − $5,642 expenses = $2,290 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
$3,352
Total Expenses
$5,642
Mortgage P&I
89%
$2,981
Property Taxes
22%
$726
Home Insurance
6%
$206
HOA
4%
$120
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838