Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.6% first-year return on $142k initial cash invested.
-23.6%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$1,609
Rent
-$2,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,609 income − $4,392 expenses = $2,783 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,881
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,609
Total Expenses
$4,392
Mortgage P&I
181%
$2,907
Property Taxes
31%
$504
Home Insurance
13%
$210
HOA
0%
$0
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402