Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.8% first-year return on $143k initial cash invested.
-16.8%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$4,595
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,595 income − $6,604 expenses = $2,009 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$120k
Closing costs
1%
$5,975
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,595
Total Expenses
$6,604
Mortgage P&I
67%
$3,090
Property Taxes
22%
$1,030
Home Insurance
6%
$278
HOA
0%
$0
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,149