Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.56% first-year return on $149k initial cash invested.
-10.56%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$4,733
Rent
-$1,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,733 income − $6,041 expenses = $1,308 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$119k
Closing costs
1%
$5,938
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,733
Total Expenses
$6,041
Mortgage P&I
62%
$2,948
Property Taxes
13%
$612
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,183