Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.16% first-year return on $142k initial cash invested.
-10.16%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$4,255
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,255 income − $5,457 expenses = $1,202 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,255
Total Expenses
$5,457
Mortgage P&I
69%
$2,957
Property Taxes
6%
$248
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064