Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.62% first-year return on $142k initial cash invested.
-24.62%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$1,794
Rent
-$2,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,794 income − $4,707 expenses = $2,913 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,903
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,794
Total Expenses
$4,707
Mortgage P&I
169%
$3,033
Property Taxes
36%
$638
Home Insurance
10%
$175
HOA
0%
$0
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448