Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.03% first-year return on $143k initial cash invested.
-21.03%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$2,032
Rent
-$2,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $4,530 expenses = $2,498 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,929
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,032
Total Expenses
$4,530
Mortgage P&I
145%
$2,951
Property Taxes
19%
$394
Home Insurance
10%
$210
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508