Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.94% first-year return on $143k initial cash invested.
-16.94%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$3,055
Rent
-$2,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,055 income − $5,077 expenses = $2,022 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,055
Total Expenses
$5,077
Mortgage P&I
99%
$3,019
Property Taxes
13%
$389
Home Insurance
7%
$203
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764