Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.43% first-year return on $143k initial cash invested.
-9.43%
Cash On Cash
3.92%
Cap Rate
0.67
DSCR
$4,191
Rent
-$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,191 income − $5,317 expenses = $1,126 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
$4,191
Total Expenses
$5,317
Mortgage P&I
69%
$2,908
Property Taxes
4%
$160
Home Insurance
6%
$236
HOA
0%
$0
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,048