Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.41% first-year return on $142k initial cash invested.
-15.41%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$4,151
Rent
-$1,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,151 income − $5,970 expenses = $1,819 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%
$5,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,151
Total Expenses
$5,970
Mortgage P&I
72%
$2,978
Property Taxes
19%
$807
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038