Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.85% first-year return on $143k initial cash invested.
-15.85%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$4,235
Rent
-$1,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,235 income − $6,121 expenses = $1,886 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,943
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,235
Total Expenses
$6,121
Mortgage P&I
71%
$3,008
Property Taxes
21%
$876
Home Insurance
5%
$205
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059