Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18% first-year return on $142k initial cash invested.
-18%
Cash On Cash
2.65%
Cap Rate
0.4
DSCR
$3,676
Rent
-$2,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $5,804 expenses = $2,128 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,676
Total Expenses
$5,804
Mortgage P&I
89%
$3,283
Property Taxes
15%
$551
Home Insurance
6%
$206
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919