Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14% first-year return on $142k initial cash invested.
-14%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$3,329
Rent
-$1,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,329 income − $4,985 expenses = $1,656 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,329
Total Expenses
$4,985
Mortgage P&I
85%
$2,844
Property Taxes
9%
$304
Home Insurance
6%
$215
HOA
1%
$25
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832