Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.71% first-year return on $142k initial cash invested.
-20.71%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,408
Rent
-$2,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $4,851 expenses = $2,443 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,884
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,408
Total Expenses
$4,851
Mortgage P&I
124%
$2,997
Property Taxes
21%
$494
Home Insurance
9%
$205
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602