Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.11% first-year return on $142k initial cash invested.
-32.11%
Cash On Cash
-1.58%
Cap Rate
-0.26
DSCR
$1,162
Rent
-$3,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,162 income − $4,952 expenses = $3,790 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,887
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,162
Total Expenses
$4,952
Mortgage P&I
256%
$2,970
Property Taxes
67%
$784
Home Insurance
18%
$212
HOA
37%
$430
Property Management
15%
$174
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$290