Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.56% first-year return on $142k initial cash invested.
-24.56%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$2,178
Rent
-$2,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $5,078 expenses = $2,900 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
$2,178
Total Expenses
$5,078
Mortgage P&I
137%
$2,981
Property Taxes
33%
$726
Home Insurance
9%
$206
HOA
6%
$120
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544