Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.48% first-year return on $143k initial cash invested.
-18.48%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$2,109
Rent
-$2,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $4,315 expenses = $2,206 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,965
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,109
Total Expenses
$4,315
Mortgage P&I
138%
$2,908
Property Taxes
8%
$160
Home Insurance
11%
$236
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527