Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.61% first-year return on $142k initial cash invested.
-18.61%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$2,387
Rent
-$2,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,387 income − $4,588 expenses = $2,201 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,902
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,387
Total Expenses
$4,588
Mortgage P&I
120%
$2,861
Property Taxes
16%
$374
Home Insurance
9%
$208
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$597