Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.99% first-year return on $143k initial cash invested.
-17.99%
Cash On Cash
1.79%
Cap Rate
0.31
DSCR
$3,283
Rent
-$2,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,283 income − $5,433 expenses = $2,150 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%
$5,973
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,283
Total Expenses
$5,433
Mortgage P&I
89%
$2,911
Property Taxes
22%
$733
Home Insurance
6%
$209
HOA
0%
$5
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821