Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.23% first-year return on $142k initial cash invested.
-23.23%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$2,358
Rent
-$2,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,358 income − $5,107 expenses = $2,749 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,904
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,358
Total Expenses
$5,107
Mortgage P&I
123%
$2,897
Property Taxes
6%
$140
Home Insurance
9%
$217
HOA
31%
$721
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590