Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.33% first-year return on $142k initial cash invested.
-32.33%
Cash On Cash
-1.63%
Cap Rate
-0.27
DSCR
$1,118
Rent
-$3,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,118 income − $4,934 expenses = $3,816 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
$1,118
Total Expenses
$4,934
Mortgage P&I
266%
$2,970
Property Taxes
70%
$784
Home Insurance
19%
$212
HOA
38%
$430
Property Management
15%
$168
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$280